American National Group Inc
For the period ended Sep 30, 2024. Filed Nov 15, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2024 · Filed Nov 15, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements (unaudited)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2024
- Organization and Description of the Company
American National Group Inc., together with its subsidiaries (collectively, “ANGI”, “we”, “our”, “us”, or the “Company”) is a leading insurance company that offers a broad portfolio of insurance products including individual and group life insurance, annuities, pension risk transfer (“PRT”), health insurance and property and casualty insurance. Business is conducted in 50 states, the District of Columbia and Puerto Rico.
On May 2, 2024, the Company's predecessor, American Equity Investment Life Holding Company, an Iowa corporation ("AEL" or "American Equity") merged with and into Arches Merger Sub Inc. ("Merger Sub"), an indirect wholly-owned subsidiary of Brookfield Wealth Solutions Ltd. ("Brookfield Wealth Solutions"), with AEL surviving and becoming an indirect wholly-owned subsidiary of Brookfield Wealth Solutions (the "Merger"). In connection with the Merger, each issued and outstanding share of AEL's common stock was converted into the right to receive cash and class A limited voting shares of Brookfield Asset Management Ltd. (“BAM”). On May 7, 2024, American National Group, LLC ("American National"), an indirect, wholly-owned subsidiary of Brookfield Wealth Solutions, merged with and into AEL, with AEL surviving as an indirect, wholly-owned subsidiary of Brookfield Wealth Solutions (the "Post-Effective Merger"). Subsequently, AEL discontinued its existence as an Iowa corporation and continued its existence as a corporation incorporated in the State of Delaware (the "Reincorporation"). In connection with the Reincorporation, AEL changed its name to American National Group Inc. ANGI is an indirect, wholly-owned subsidiary of Brookfield Wealth Solutions. On September 4, 2024, Brookfield Wealth Solutions changed its name from Brookfield Reinsurance Ltd. to Brookfield Wealth Solutions Ltd. and, on September 6, 2024, changed its trading symbol from “BNRE” to “BNT”. For purposes of these notes to the unaudited consolidated financial statements (“financial statements”), the “Company” refers to either ANGI or AEL, as required by the context.
As a result of the Post-Effective Merger, the condensed consolidated financial statements for the periods prior to the Post-Effective Merger represent the results of American National as the accounting acquirer. For periods subsequent to the Post-Effective Merger, the condensed consolidated financial statements represent the combined results of American National and AEL.
- Summary of Significant Accounting Policies
The unaudited consolidated financial statements and notes thereto, including all prior periods presented, have been prepared under accounting principles generally accepted in the United States of America (“GAAP”). The financial statements are prepared on a going concern basis and have been presented in U.S. dollars (“USD”) rounded to the nearest million unless otherwise indicated. The financial statements should be read in conjunction with the December 31, 2023 audited consolidated financial statements of the Company and accompanying notes included in Exhibit 99.1 of the Form 8-K/A, filed with the SEC on August 27, 2024 and the Form 10-Q filed with the SEC on August 14, 2024. The results of operations for the three and nine months ended September 30, 2024 are not necessarily indicative of the results for any subsequent periods or the entire fiscal year ending December 31, 2024. These financial statements reflect all adjustments (consisting of normal recurring adjustments) which are, in the opinion of management, necessary for a fair statement of results for the interim periods presented in accordance with GAAP.
The preparation of the financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Included among the material (or potentially material) reported amounts and disclosures that require use of estimates are: fair value of certain financial assets including real estate, derivatives, allowances for credit losses, deferred policy acquisition costs (“DAC”), deferred sales inducements (“DSI”), value of business acquired (“VOBA”), goodwill and other intangibles, market risk benefits (“MRB”), future policy benefits (“FPB”), policyholder account balances (“PAB”) including the fair value of embedded derivatives, funds withheld for reinsurance liabilities, pension plans, and income taxes including the recoverability of our deferred tax assets. Such estimates and assumptions are subject to inherent uncertainties, which may result in actual amounts differing from reported amounts.
Reclassification of Prior Year Presentation
As a result of the acquisition of AEL and the increase in significance of certain accounts resulting from the consolidation of AEL, certain previously reported amounts have been reclassified to conform to the current financial statement presentation. These reclassifications had no impact on net income (loss) as reported in the statements of operations, as well as total assets, liabilities or equity in the statements of financial position. The following tables and explanatory notes present adjustments within the statement of financial position as of December 31, 2023 and statement of operating results for the three and nine months ended September 30, 2023 to conform the presentation to that of ANGI’s.
| American National, Historical | Reclassificationto ConformPresentation | Notes | American National, Conformed | |
|---|---|---|---|---|
| (Dollars in millions) | ||||
| Available-for-sale fixed maturity securities, at fair value | $13,071 | $(194) | 2(b) | $12,877 |
| Private loans | — | 194 | 2(b) | 194 |
| Market risk benefit asset | 34 | (34) | 2(a) | — |
| Current tax receivable | 98 | (98) | 2(a) | — |
| Prepaid pension | 248 | (248) | 2(a) | — |
| Intangible assets | — | 44 | 2(a) | 44 |
| Other assets | 205 | 336 | 2(a) | 541 |
| Liability for retirement benefits | 26 | (26) | 2(c) | — |
| Other liabilities | 441 | 26 | 2(c) | 467 |
| $14,123 | $— | $14,123 | ||
| American National, Historical | Reclassificationto ConformPresentation | Notes | American National, Conformed | |
|---|---|---|---|---|
| (Dollars in millions) | ||||
| Net investment income | $339 | $36 | 2(f), (j) | $375 |
| Investment related gains (losses) | — | (12) | 2(d) | (12) |
| Net realized investment gains (losses) | (15) | 15 | 2(d) | — |
| Increase in investment credit loss | 20 | (20) | 2(d) | — |
| Net gains (losses) on equity securities | (13) | 13 | 2(d) | — |
| Policyholder benefits and claims incurred | (713) | (4) | 2(f) | (717) |
| Interest credited to policyholders' account balances | (155) | 155 | 2(f) | — |
| Interest sensitive contract benefits | — | (133) | 2(j) | (133) |
| Amortization of deferred policy acquisition costs, deferred sales inducements, and value of business acquired | — | (136) | 2(g), (i) | (136) |
| Change in fair value of insurance-related derivatives and embedded derivatives | — | (54) | 2(f) | (54) |
| Change in fair value of market risk benefits | 14 | — | 2(j) | 14 |
| Future policy benefit remeasurement losses | (4) | 4 | 2(j) | — |
| Commissions for acquiring and servicing policies | (197) | 197 | 2(h) | — |
| Other operating expenses | (187) | 187 | 2(e) | — |
| Operating expenses | — | (147) | 2(e), (g), (h), (i) | (147) |
| Interest expense | — | (27) | 2(e) | (27) |
| Change in deferred policy acquisition | 72 | (72) | 2(i) | — |
| Other components of net periodic pension benefit (costs), net of tax | 2 | (2) | 2(j) | — |
| $(837) | $— | $(837) | ||
| American National, Historical | Reclassificationto ConformPresentation | Notes | American National, Conformed | |
| (Dollars in millions) | ||||
| Net investment income | $1,062 | $(42) | 2(f), (j) | $1,020 |
| Investment related gains (losses) | — | (32) | 2(d) | (32) |
| Net realized investment gains (losses) | (65) | 65 | 2(d) | — |
| Increase in investment credit loss | 7 | (7) | 2(d) | — |
| Net gains (losses) on equity securities | 30 | (30) | 2(d) | — |
| Policyholder benefits and claims incurred | (2,404) | (2) | 2(f) | (2,406) |
| Interest credited to policyholders' account balances | (431) | 431 | 2(f) | — |
| Interest sensitive contract benefits | — | (338) | 2(j) | (338) |
| Amortization of deferred policy acquisition costs, deferred sales inducements, and value of business acquired | — | (399) | 2(g), (i) | (399) |
| Change in fair value of insurance-related derivatives and embedded derivatives | — | (54) | 2(f) | (54) |
| Change in fair value of market risk benefits | 22 | (1) | 2(j) | 21 |
| Future policy benefit remeasurement losses | (3) | 3 | 2(j) | — |
| Commissions for acquiring and servicing policies | (590) | 590 | 2(h) | — |
| Other operating expenses | (556) | 556 | 2(e) | — |
| Operating expenses | — | (450) | 2(e), (g), (h), (i) | (450) |
| Interest expense | — | (73) | 2(e) | (73) |
| Change in deferred policy acquisition | 214 | (214) | 2(i) | — |
| Other components of net periodic pension benefit (costs), net of tax | 3 | (3) | 2(j) | — |
| $(2,711) | $— | $(2,711) | ||
The historical financial statements of American National were prepared in accordance with U.S. GAAP. The following adjustments have been made to conform the presentation of the historical financial statements of American National to the presentation of ANGI’s financial statements:
(a)“Other assets” is adjusted to include market risk benefits asset, current tax receivable, and prepaid pension. “Intangible assets” have been presented as a separate line item;
(b)The balance related to “Private loans” has been presented as a separate line item;
(c)“Liability for retirement benefits” is reclassified to “Other liabilities”;
(d)Net realized investment gains (losses), increase in investment credit loss, and net gains (losses) on equity securities have been reclassified to “Investment related gains (losses)”;
(e)Other operating expenses have been bifurcated into “Operating expenses” and “Interest expense”;
(f)Mark-to-market gains (losses) on equity-indexed call options is reclassified from “Net investment income” to “Change in fair value of insurance-related derivatives and embedded derivatives” and the embedded derivatives within Policyholders’ Account Balances are reclassified from “Interest credited to policyholders’ account balances” to “Change in fair value of insurance-related derivatives and embedded derivatives”;
(g)Capitalization of deferred policy acquisition costs, deferred sales inducements and value of business acquired has been reclassified to “Operating expenses”. “Amortization of deferred policy acquisition costs, deferred sales inducements and value of business acquired” will only include the amortization expense;
(h)“Commissions for acquiring and servicing policies” is reclassified to “Operating expenses”;
(i)Capitalizations of deferred policy acquisition costs are reclassified from “Change in deferred policy acquisition costs” to “Operating expenses”. Amortization of deferred policy acquisition costs is reclassified from “Change in deferred policy acquisition costs” to “Amortization of deferred policy acquisition costs, deferred sales inducements and value of business acquired”; and
(j)Other reclassifications.
Basis of Consolidation
These financial statements include the accounts of the Company and its consolidated subsidiaries, which are legal entities in which the Company has a controlling financial interest by either holding a majority voting interest or is the primary beneficiary of the variable interest entity (“VIE”). All intra-group transactions, balances, income and expenses are eliminated in full on consolidation. The consolidation assessment, including the determination as to whether an entity qualifies as a VIE or VOE, depends on the specific facts and circumstances for each entity and requires judgment.
The following is a subset of the Company’s significant accounting policies and should be read in conjunction with the Company’s significant accounting policies described in Note 2 of the Company’s December 31, 2023 audited consolidated financial statements and June 30, 2024 Form 10-Q.
Real estate and real estate partnerships comprise investment real estate, as well as real estate joint ventures and other limited partnerships and include VIEs that are accounted for using the equity method of accounting. For certain real estate joint ventures and other limited partnerships, the Company elected the fair value option in accordance with ASC 825, Financial Instruments. These investments are fair valued on a recurring basis with the change in fair value reported in “Net investment income” in the statements of operations. In addition, certain other real estate joint ventures and limited partnership interest are consolidated investment company VIEs in accordance with ASC 946, Financial Services – Investment Companies. These investments are fair valued on a recurring basis with the change in fair value reported in “Net investment income”.
Other invested assets is primarily comprised of derivatives instruments. Derivative instruments are carried at fair value. Derivative instruments predominately include call options used to fund fixed indexed annuity contracts and equity-indexed universal life contracts (“insurance-related derivatives”). Derivative instruments also include foreign exchange forwards that are used to hedge the currency risk associated with investments denominated in foreign currencies. Derivative instruments are recorded at fair value on the acquisition date and subsequently revalued at fair value at each reporting date. Derivative instruments with positive values are recorded as derivative assets within “Other invested assets”. If a derivative is not designated for hedge accounting, changes in the fair value of derivatives are recorded in “Investment related gains (losses)” in the Consolidated Statements of Operations, except for insurance-related derivatives, whose fair value changes are recorded in “Change in fair value of insurance-related derivatives and embedded derivatives”, along with fair value changes from embedded derivatives on related fixed indexed annuity contracts.
Where the Company has a master netting agreement with its counterparty that allows for the netting of the Company’s derivative asset and liability positions, the Company elects to offset such derivative assets and liabilities and present them on a net basis on the Consolidated Statements of Financial Position. Further, in some instances, the Company holds collateral to offset exposure from its counterparties relating to its derivative instruments. The Company elects to offset collateral supporting credit risk that is restricted to the Company’s use for the derivative exposure when a master netting arrangement is in place and all offsetting criteria are met.
Federal Home Loan Bank stock, as well as separately managed accounts, which are portfolios of individual securities such as stocks or bonds, that are managed on behalf of the Company by an investment manager, are also included in other invested assets and are carried at cost or market value if available from the account manager. Other invested assets also include Company owned life insurance, tax credit partnerships and mineral rights less allowance for depletion, where applicable.
Recently Issued Accounting Pronouncements
The Company continues to assess the impacts of the ASUs listed below that have been issued but not yet adopted as of September 30, 2024 on the financial statements. ASUs not listed below were assessed and determined to be either not applicable or insignificant in presentation or amount.
ASU 2023-02 – On March 29, 2023, the FASB issued ASU 2023-02, Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method. The amendments permit reporting entities to elect to account for their tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if certain conditions are met. In addition, disclosures describing the nature of the investments and related income tax credits and benefits will be required. This ASU was effective on January 1, 2024, to be applied on either a modified retrospective or a retrospective basis subject to certain exceptions, with early adoption permitted. The adoption of this standard did not have a material impact to the Company’s Consolidated Financial Statements or the Notes to the Consolidated Financial Statements.
ASU 2023-07 – On November 27, 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The amendments require the disclosure of significant segment expenses by reportable segment, enhance interim disclosure requirements and clarify circumstances in which an entity can disclose multiple segment measures of profit or loss. This ASU is effective for fiscal periods beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, to be applied retrospectively to all prior periods presented in the financial statements. The Company is currently evaluating the impact of this ASU on its Notes to the Consolidated Financial Statements.
ASU 2023-09 – On December 14, 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The amendments in this update require that public business entities on an annual basis (1) disclose specific categories in the rate reconciliation and (2) provide additional information for reconciling items that meet a quantitative threshold (if the effect of those reconciling items is equal to or greater than 5 percent of the amount computed by multiplying pretax income or loss by the applicable statutory income tax rate). This ASU is effective for annual periods beginning after December 15, 2024, to be applied prospectively. The Company is currently evaluating the impact of this ASU on its Notes to the Consolidated Financial Statements.
- Available-For-Sale Fixed Maturity Securities
The amortized cost and fair value of fixed maturity securities are shown below:
| Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Allowance for Credit Losses | Fair Value | |
|---|---|---|---|---|---|
| (Dollars in millions) | |||||
| Fixed maturity, available-for-sale: | |||||
| U.S. treasury and government | $78 | $1 | $(1) | $— | $78 |
| U.S. states and political subdivisions | 3,184 | 212 | (13) | — | 3,383 |
| Foreign governments | 398 | 31 | — | — | 429 |
| Corporate debt securities | 30,183 | 1,492 | (182) | (20) | 31,473 |
| Residential mortgage-backed securities | 1,067 | 57 | (3) | (1) | 1,120 |
| Commercial mortgage-backed securities | 2,710 | 94 | (12) | — | 2,792 |
| Collateralized debt securities | 6,329 | 96 | (16) | (1) | 6,408 |
| Total fixed maturity securities | $43,949 | $1,983 | $(227) | $(22) | $45,683 |
| Fixed maturity, available-for-sale: | |||||
| U.S. treasury and government | $63 | $— | $(1) | $— | $62 |
| U.S. states and political subdivisions | 594 | 1 | (17) | — | 578 |
| Foreign governments | 9 | — | — | — | 9 |
| Corporate debt securities | 11,144 | 79 | (420) | (19) | 10,784 |
| Residential mortgage-backed securities | 131 | — | (4) | (1) | 126 |
| Commercial mortgage-backed securities | — | — | — | — | — |
| Collateralized debt securities | 1,340 | 9 | (27) | (4) | 1,318 |
| Total fixed maturity securities | $13,281 | $89 | $(469) | $(24) | $12,877 |
The amortized cost and fair value of fixed maturity securities at September 30, 2024, by contractual maturity are shown below. Actual maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. All of our mortgage and collateralized debt securities provide for periodic payments throughout their lives and are shown below as separate lines.
| Amortized Cost | Fair Value | |
|---|---|---|
| (Dollars in millions) | ||
| Due in one year or less | $1,371 | $1,376 |
| Due after one year through five years | 11,414 | 11,637 |
| Due after five years through ten years | 6,985 | 7,246 |
| Due after ten years | 14,073 | 15,104 |
| 33,843 | 35,363 | |
| Residential mortgage-backed securities | 1,067 | 1,120 |
| Commercial mortgage-backed securities | 2,710 | 2,792 |
| Collateralized debt securities | 6,329 | 6,408 |
| $43,949 | $45,683 | |
Proceeds from sales of available-for-sale fixed maturity securities, with the related gross realized gains and losses, are shown below:
| Three Months EndedSeptember 30, | Nine Months EndedSeptember 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| (Dollars in millions) | ||||
| Proceeds from sales and maturities of investments - Fixed maturity, available-for-sale | $1,071 | $2,931 | $3,484 | $11,317 |
| Gross realized gains | 2 | 2 | 6 | 3 |
| Gross realized (losses) | (97) | (4) | (120) | (53) |
The Company has pledged bonds in connection with certain agreements and transactions, such as financing and reinsurance agreements. The carrying value of bonds pledged was $10.6 billion and $39 million as of September 30, 2024 and December 31, 2023, respectively.
In accordance with various regulations, the Company has securities on deposit with regulating authorities with a carrying value of $65 million and $54 million as of September 30, 2024 and December 31, 2023, respectively.
As of September 30, 2024 and December 31, 2023, amounts loaned under reverse repurchase agreements were $400 million and $0 million, respectively, and the fair value of the collateral received was $817 million and $0 million, respectively.
The gross unrealized losses and fair value of available-for-sale fixed maturity securities, aggregated by investment category and the length of time individual securities have been in a continuous unrealized loss position due to market factors are shown below:
| Less than 12 months | 12 months or more | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Number of Issues | Gross Unrealized Losses (1) | Fair Value | Number of Issues | Gross Unrealized Losses (1) | Fair Value | Number of Issues | Gross Unrealized Losses (1) | Fair Value | |
| (Dollars in millions) | |||||||||
| Fixed maturity, available-for-sale: | |||||||||
| U.S. treasury and government | 19 | $(1) | $17 | 8 | $— | $36 | 27 | $(1) | $53 |
| U.S. states and political subdivisions | 92 | (6) | 178 | 166 | (7) | 309 | 258 | (13) | 487 |
| Foreign governments | — | — | — | 1 | — | 5 | 1 | — | 5 |
| Corporate debt securities | 248 | (67) | 2,732 | 777 | (115) | 5,287 | 1,025 | (182) | 8,019 |
| Residential mortgage-backed securities | 15 | (1) | 30 | 33 | (2) | 73 | 48 | (3) | 103 |
| Commercial mortgage-backed securities | 115 | (12) | 589 | — | — | — | 115 | (12) | 589 |
| Collateralized debt securities | 266 | (13) | 1,520 | 22 | (3) | 165 | 288 | (16) | 1,685 |
| Total | 755 | $(100) | $5,066 | 1,007 | $(127) | $5,875 | 1,762 | $(227) | $10,941 |
| Fixed maturity, available-for-sale: | |||||||||
| U.S. treasury and government | 17 | $(1) | $27 | 35 | $— | $25 | 52 | $(1) | $52 |
| U.S. states and political subdivisions | 214 | (3) | 219 | 142 | (14) | 285 | 356 | (17) | 504 |
| Foreign governments | — | — | — | 2 | — | 9 | 2 | — | 9 |
| Corporate debt securities | 1,343 | (141) | 2,941 | 1,906 | (279) | 6,475 | 3,249 | (420) | 9,416 |
| Residential mortgage-backed securities | 6 | (1) | 39 | 39 | (3) | 64 | 45 | (4) | 103 |
| Commercial mortgage-backed securities | — | — | — | — | — | — | — | — | — |
| Collateralized debt securities | 102 | (4) | 258 | 201 | (23) | 782 | 303 | (27) | 1,040 |
| Total | 1,682 | $(150) | $3,484 | 2,325 | $(319) | $7,640 | 4,007 | $(469) | $11,124 |
(1)Unrealized losses have been reduced to reflect the allowance for credit losses of $22 million and $24 million as of September 30, 2024 and December 31, 2023, respectively.
The unrealized losses at September 30, 2024 are principally related to the timing of the purchases of certain securities, which carry less yield than those available at September 30, 2024. Approximately 81% and 87% of the unrealized losses on fixed maturity securities shown in the above table for September 30, 2024 and December 31, 2023, respectively, are on securities that are rated investment grade, defined as being the highest two NAIC designations.
We expect to recover our amortized cost on all securities except for those securities on which we recognized an allowance for credit loss. In addition, because we did not have the intent to sell fixed maturity securities with unrealized losses and it was not more likely than not that we would be required to sell these securities prior to recovery of the amortized cost, which may be maturity, we did not write down these investments to fair value through the Consolidated Statements of Operations.
Allowance for Credit Losses
Several assumptions and underlying estimates are made in the evaluation of allowance for credit loss. Examples include financial condition, near term and long-term prospects of the issue or issuer, including relevant industry conditions and trends and implications of rating agency actions and offering prices. Based on this evaluation, unrealized losses on available-for-sale securities where an allowance for credit loss was not recorded were concentrated within the financials sector as of September 30, 2024 and the transportation sector as of September 30, 2023.
The rollforward of the allowance for credit losses for available-for-sale fixed maturity securities is shown below for the three and nine months ended September 30, 2024 and 2023.
| Corporate Securities | Residential Mortgage Backed Securities | Commercial Mortgage Backed Securities | Collateralized Debt Securities | Total | |
|---|---|---|---|---|---|
| (Dollars in millions) | |||||
| Beginning balance | $(34) | $(1) | $— | $(2) | $(37) |
| Credit losses recognized on securities for which credit losses were not previously recorded | (3) | — | — | — | (3) |
| Reductions for securities sold during the period | 2 | — | — | — | 2 |
| Allowance on securities that had an allowance recorded in a previous period | 15 | — | — | 1 | 16 |
| Balance as of September 30, 2024 | $(20) | $(1) | $— | $(1) | $(22) |
| Corporate Securities | Residential Mortgage Backed Securities | Commercial Mortgage Backed Securities | Collateralized Debt Securities | Total | |
| (Dollars in millions) | |||||
| Beginning balance | $(22) | $(1) | $— | $(9) | $(32) |
| Credit losses recognized on securities for which credit losses were not previously recorded | (6) | — | — | — | (6) |
| Reductions for securities sold during the period | 2 | — | — | — | 2 |
| Allowance on securities that had an allowance recorded in a previous period | 16 | — | — | 4 | 20 |
| Balance as of September 30, 2023 | $(10) | $(1) | $— | $(5) | $(16) |
| Corporate Securities | Residential Mortgage Backed Securities | Commercial Mortgage Backed Securities | Collateralized Debt Securities | Total | |
| (Dollars in millions) | |||||
| Beginning balance | $(19) | $(1) | $— | $(4) | $(24) |
| Credit losses recognized on securities for which credit losses were not previously recorded | (36) | — | — | — | (36) |
| Reductions for securities sold during the period | 3 | — | — | — | 3 |
| Allowance on securities that had an allowance recorded in a previous period | 32 | — | — | 3 | 35 |
| Balance as of September 30, 2024 | $(20) | $(1) | $— | $(1) | $(22) |
| Corporate Securities | Residential Mortgage Backed Securities | Commercial Mortgage Backed Securities | Collateralized Debt Securities | Total | |
| (Dollars in millions) | |||||
| Beginning balance | $(24) | $— | $— | $(5) | $(29) |
| Credit losses recognized on securities for which credit losses were not previously recorded | (24) | (1) | — | (6) | (31) |
| Reductions for securities sold during the period | 4 | — | — | — | 4 |
| Allowance on securities that had an allowance recorded in a previous period | 34 | — | — | 6 | 40 |
| Balance as of September 30, 2023 | $(10) | $(1) | $— | $(5) | $(16) |
- Equity Securities
The net gains (losses) on equity securities recognized in “Investment related gains (losses)” on the Consolidated Statements of Operations are shown below:
| Three Months EndedSeptember 30, | Nine Months EndedSeptember 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| (Dollars in millions) | ||||
| Unrealized gains (losses) on equity securities | $21 | $(9) | $43 | $33 |
| Net gains (losses) on equity securities sold | 2 | (1) | 4 | — |
| Net gains (losses) on equity securities | $23 | $(10) | $47 | $33 |
Equity securities by market sector distribution are shown below, based on carrying value:
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| Energy and utilities | 30% | 30% |
| Finance | 17% | 24% |
| Healthcare | 6% | 9% |
| Industrials | 9% | 3% |
| Information technology | 20% | 18% |
| Education | 11% | —% |
| Other | 7% | 16% |
| Total | 100% | 100% |
- Mortgage Loans on Real Estate
Our mortgage loan investments consist of the followingtwo portfolio segments: commercial mortgage loans and residential mortgage loans. Our mortgage loan portfolios are summarized in the following table.
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| (Dollars in millions) | ||
| Commercial mortgage loans: | ||
| Principal outstanding | $9,674 | $5,870 |
| Deferred fees and costs, net | (18) | (72) |
| Unamortized discounts and premiums, net | (487) | (87) |
| Amortized cost | 9,169 | 5,711 |
| Allowance for credit losses | (80) | (53) |
| Commercial mortgage loans, carrying value | 9,089 | 5,658 |
| Residential mortgage loans: | ||
| Principal outstanding | 2,873 | 57 |
| Deferred fees and costs, net | — | (57) |
| Unamortized discounts and premiums, net | (88) | — |
| Amortized cost | 2,785 | — |
| Allowance for credit losses | (8) | — |
| Residential mortgage loans, carrying value | 2,777 | — |
| Mortgage loans, carrying value | $11,866 | $5,658 |
Our commercial mortgage loan portfolio consists of loans collateralized by the related properties and diversified as to property type, location and loan size. Our lending policies establish limits on the amount that can be loaned to one borrower and other criteria to attempt to reduce the risk of default. The commercial mortgage loan portfolio is summarized by geographic region and property type as follows:
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Amortized Cost | Percent | Amortized Cost | Percent | |
| (Dollars in millions) | ||||
| Geographic distribution | ||||
| Pacific | $1,800 | 19.6% | $905 | 15.9% |
| Mountain | 1,782 | 19.4% | 1,327 | 23.2% |
| West North Central | 271 | 3.0% | 178 | 3.1% |
| West South Central | 1,484 | 16.2% | 1,081 | 18.9% |
| East North Central | 1,041 | 11.4% | 829 | 14.5% |
| East South Central | 149 | 1.6% | 50 | 0.9% |
| Middle Atlantic | 386 | 4.2% | 129 | 2.3% |
| South Atlantic | 1,913 | 20.9% | 1,000 | 17.5% |
| New England | 113 | 1.2% | 12 | 0.2% |
| Other | 230 | 2.5% | 200 | 3.5% |
| 9,169 | 100.0% | 5,711 | 100.0% | |
| Allowance for credit losses | (80) | (53) | ||
| Total, net of allowance | $9,089 | $5,658 | ||
| Property type distribution | ||||
| Apartment | $2,128 | 23.2% | $1,091 | 19.1% |
| Hotel | 1,219 | 13.3% | 966 | 16.9% |
| Industrial | 1,919 | 20.9% | 1,052 | 18.4% |
| Office | 1,178 | 12.9% | 999 | 17.5% |
| Parking | 331 | 3.6% | 414 | 7.2% |
| Retail | 1,527 | 16.7% | 781 | 13.7% |
| Storage | 157 | 1.7% | 118 | 2.1% |
| Agricultural | 469 | 5.1% | — | —% |
| Other | 241 | 2.6% | 290 | 5.1% |
| 9,169 | 100.0% | 5,711 | 100.0% | |
| Allowance for credit losses | (80) | (53) | ||
| Total, net of allowance | $9,089 | $5,658 | ||
Our residential mortgage loan portfolio consists of loans with an amortized cost of $2.8 billion and $0 million as of September 30, 2024 and December 31, 2023, respectively. These loans are collateralized by the related properties and diversified as to location within the United States.
Mortgage loans on real estate are generally reported at cost adjusted for amortization of premiums and accrual of discounts, computed using the interest method and net of valuation allowances. Interest income is accrued on the principal amount of the loan based on the loan's contractual interest rate. Interest income is included in Net investment income on our Consolidated Statements of Operations. Accrued interest receivable, which was $90 million and $27 million as of September 30, 2024 and December 31, 2023, respectively, is included in Accrued investment income on our Consolidated Statements of Financial Position.
Loan Valuation Allowance
We establish a valuation allowance to provide for the risk of credit losses inherent in our mortgage loan portfolios. The valuation allowance is maintained at a level believed adequate by management to absorb estimated expected credit losses. The valuation allowance is based on amortized cost, which excludes accrued interest receivable. We do not measure a credit loss allowance on accrued interest receivable as we write off any uncollectible accrued interest receivable balances to net investment income in a timely manner. We charged off $0 million and $1 million of uncollectible accrued interest receivable on our mortgage loan portfolios for the three and nine months periods ended September 30, 2024, respectively. We didnot charge off any uncollectible accrued interest receivable on our mortgage loan portfolios for the three and nine months periods ended September 30, 2023, respectively.
The valuation allowances for each of our mortgage loan portfolios are estimated by deriving probability of default and recovery rate assumptions based on the characteristics of the loans in each portfolio, historical economic data and loss information, and current and forecasted economic conditions. Key loan characteristics impacting the estimate for our commercial mortgage loan portfolio include the current state of the borrower’s credit quality, which considers factors such as loan-to-value (“LTV”) and debt service coverage (“DSC”) ratios, loan performance, underlying collateral type, delinquency status, time to maturity, and original credit scores. Key loan characteristics impacting the estimate for our residential mortgage loan portfolios include the current state of the borrowers' credit quality, delinquency status, time to maturity and original credit scores.
The following table represents a rollforward of the allowance for credit losses on our mortgage loan portfolios:
| Three Months Ended September 30, 2024 | |||
|---|---|---|---|
| Commercial | Residential | Total | |
| (Dollars in millions) | |||
| Beginning allowance balance | $(54) | $— | $(54) |
| Acquisition from business combination | — | — | — |
| Provision | (26) | (8) | (34) |
| Writeoffs charged against the allowance | — | — | — |
| Recoveries of amounts previously written off | — | — | — |
| Ending allowance balance | $(80) | $(8) | $(88) |
| Three Months Ended September 30, 2023 | |||
| Commercial | Residential | Total | |
| (Dollars in millions) | |||
| Beginning allowance balance | $(43) | $— | $(43) |
| Acquisition from business combination | — | — | — |
| Provision | 12 | — | 12 |
| Writeoffs charged against the allowance | — | — | — |
| Recoveries of amounts previously written off | — | — | — |
| Ending allowance balance | $(31) | $— | $(31) |
| Nine Months Ended September 30, 2024 | |||
| Commercial | Residential | Total | |
| (Dollars in millions) | |||
| Beginning allowance balance | $(53) | $— | $(53) |
| Acquisition from business combination | — | — | — |
| Provision | (27) | (8) | (35) |
| Writeoffs charged against the allowance | — | — | — |
| Recoveries of amounts previously written off | — | — | — |
| Ending allowance balance | $(80) | $(8) | $(88) |
| Nine Months Ended September 30, 2023 | |||
| Commercial | Residential | Total | |
| (Dollars in millions) | |||
| Beginning allowance balance | $(38) | $— | $(38) |
| Acquisition from business combination | — | — | — |
| Provision | 7 | — | 7 |
| Writeoffs charged against the allowance | — | — | — |
| Recoveries of amounts previously written off | — | — | — |
| Ending allowance balance | $(31) | $— | $(31) |
Charge-offs include allowances that have been established on loans that were satisfied either by taking ownership of the collateral or by some other means such as discounted pay-off or loan sale. When ownership of the property is taken it is recorded at the lower of the loan's carrying value or the property's fair value (based on appraised values) less estimated costs to sell. The real estate owned is recorded as a component of Real estate investments and the loan is recorded as fully paid, with any allowance for credit loss that has been established charged off. Fair value of the real estate is determined by third party appraisal. There were 33 real estate properties totaling $114 million at September 30, 2024 and 3 real estate properties totaling $79 million at December 31, 2023, in which ownership of the property was taken to satisfy an outstanding loan at December 31, 2023. Recoveries are situations where we have received a payment from the borrower in an amount greater than the carrying value of the loan (principal outstanding less specific allowance).
We closely monitor loan performance for our commercial and residential mortgage loan portfolios. Aging of financing receivables is summarized in the following table (by year of origination):
| Amortized Cost Basis by Origination Year | |||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Total | |
| As of September 30, 2024: · (Dollars in millions) | |||||||
| Commercial mortgage loans | |||||||
| Current | $376 | $375 | $2,154 | $1,260 | $980 | $3,704 | $8,849 |
| 30 - 59 days past due | — | — | — | — | — | — | — |
| 60 - 89 days past due | 4 | — | 50 | — | 4 | 105 | 163 |
| Non-accrual (90 days or more past due) | — | 11 | 42 | 13 | 6 | 85 | 157 |
| Total commercial mortgage loans | $380 | $386 | $2,246 | $1,273 | $990 | $3,894 | $9,169 |
| Residential mortgage loans | |||||||
| Current | $165 | $929 | $1,072 | $227 | $124 | $13 | $2,530 |
| 30 - 59 days past due | 6 | 21 | 48 | 4 | 4 | — | 83 |
| 60 - 89 days past due | 1 | 6 | 21 | 6 | 4 | — | 38 |
| Non-accrual (90 days or more past due) | — | 47 | 55 | 21 | 8 | 3 | 134 |
| Total residential mortgage loans | $172 | $1,003 | $1,196 | $258 | $140 | $16 | $2,785 |
| Total mortgage loans | $552 | $1,389 | $3,442 | $1,531 | $1,130 | $3,910 | $11,954 |
| Allowance for credit losses | (88) | ||||||
| Total, net of allowance | $11,866 | ||||||
| Amortized Cost Basis by Origination Year | |||||||
| 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Total | |
| As of December 31, 2023: | (Dollars in millions) | ||||||
| Commercial mortgage loans | |||||||
| Current | $319 | $1,486 | $679 | $489 | $488 | $2,120 | $5,581 |
| 30 - 59 days past due | — | 26 | — | — | 5 | 21 | 52 |
| 60 - 89 days past due | — | 50 | — | — | — | 13 | 63 |
| Non-accrual (90 days or more past due) | — | — | — | — | — | 15 | 15 |
| Total commercial mortgage loans | $319 | $1,562 | $679 | $489 | $493 | $2,169 | $5,711 |
| Residential mortgage loans | |||||||
| Current | $— | $— | $— | $— | $— | $— | $— |
| 30 - 59 days past due | — | — | — | — | — | — | — |
| 60 - 89 days past due | — | — | — | — | — | — | — |
| Non-accrual (90 days or more past due) | — | — | — | — | — | — | — |
| Total residential mortgage loans | $— | $— | $— | $— | $— | $— | $— |
| Total mortgage loans | $319 | $1,562 | $679 | $489 | $493 | $2,169 | $5,711 |
| Allowance for credit losses | (53) | ||||||
| Total, net of allowance | $5,658 | ||||||
Commercial and residential mortgage loans are considered nonperforming when they become 90 days or more past due. When loans become nonperforming, we place them on non-accrual status and discontinue recognizing interest income. If payments are received on a nonperforming loan, interest income is recognized to the extent it would have been recognized if normal principal and interest would have been received timely. If payments are received to bring a nonperforming loan back to less than 90 days past due, we will resume accruing interest income on that loan. There were 227 loans in non-accrual status at September 30, 2024 and 3 loans in non-accrual status at December 31, 2023. During the three and nine months ended September 30, 2024 we recognized interest income of $1 million and $2 million on loans which were in non-accrual status at the respective period end. During the three and nine months ended September 30, 2023 we recognizedno interest income on loans which were in non-accrual status at the respective period end.
Loan Modifications
Our commercial and residential mortgage loans may be subject to loan modifications. Loan modifications may be granted to borrowers experiencing financial difficulty and could include principal forgiveness, interest rate reduction, an other-than-significant delay or a term extension. We consider the following factors in determining whether or not a borrower is experiencing financial difficulty:
borrower is in default,
borrower has declared bankruptcy,
there is growing concern about the borrower's ability to continue as a going concern,
borrower has insufficient cash flows to service debt,
borrower's inability to obtain funds from other sources, and
there is a breach of financial covenants by the borrower.
A loan modification typically does not result in a change in valuation allowance as it is already incorporated into our allowance methodology. However, if we grant a borrower experiencing financial difficulty principal forgiveness, the amount of principal forgiven would be written off, which would reduce the amortized cost of the loan and result in an adjustment to the valuation allowance.
There were three andten significant mortgage loan modifications for the three and nine months ended September 30, 2024, respectively, andsix andeleven significant mortgage loan modifications for the three and nine months ended September 30, 2023, respectively.
- Private Loans
The following table summarizes the credit ratings for private loans:
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| (Dollars in millions) | ||
| A or higher | $1,392 | $— |
| BBB | 259 | — |
| BB and below | 652 | 194 |
| Unrated (1) | 422 | — |
| Total | $2,725 | $194 |
(1)Due to the nature of private loans, external agency credit ratings may not be readily available. Where appropriate, we obtain non-published credit ratings from one or more third-party rating agencies, which are determined based on an independent evaluation of the transaction. For other loans without published or private credit ratings, we assign internal risk ratings, based on our investment selection and monitoring process and policies. These internal risk ratings are categorized as “Unrated” above.
Allowance for Credit Losses
The rollforward of the allowance for credit losses for private loans is shown below:
| 2024 | 2023 | |
|---|---|---|
| (Dollars in millions) | ||
| Balance at January 1 | $(8) | $— |
| Acquisition from business combination | — | — |
| Provision | 1 | — |
| Writeoffs charged against the allowance | — | — |
| Recoveries of amounts previously written off | — | — |
| Balance at March 31 | (7) | — |
| Acquisition from business combination | — | — |
| Provision | (14) | — |
| Writeoffs charged against the allowance | — | — |
| Recoveries of amounts previously written off | — | — |
| Balance at June 30 | (21) | — |
| Acquisition from business combination | — | — |
| Provision | (5) | (12) |
| Writeoffs charged against the allowance | — | — |
| Recoveries of amounts previously written off | — | — |
| Balance at September 30 | $(26) | $(12) |
The Company’s private loans may be subject to loan modifications. Loan modifications may be granted to borrowers experiencing financial difficulties and could include term extensions. For the periods ended September 30, 2024 and September 30, 2023, the Company did not have a significant amount of private loans that it modified to borrowers experiencing financial difficulty.
- Real Estate and Real Estate Partnerships
The carrying amounts of real estate investments are as follows:
| Real Estate | ||
|---|---|---|
| Amount | Percentage | |
| (Dollars in millions) | ||
| Hotel | $124 | 6% |
| Industrial | 20 | 1% |
| Land | 127 | 6% |
| Office | 177 | 9% |
| Retail | 216 | 11% |
| Apartments | 47 | 2% |
| Single family residential | 1,282 | 64% |
| Other | 15 | 1% |
| Total real estate | 2,008 | 100% |
| Real estate partnerships | 4,466 | |
| Total real estate and real estate partnerships | $6,474 | |
| Real Estate | ||
| Amount | Percentage | |
| (Dollars in millions) | ||
| Hotel | $14 | 2% |
| Industrial | 65 | 9% |
| Land | 37 | 5% |
| Office | 358 | 47% |
| Retail | 218 | 29% |
| Apartments | 60 | 8% |
| Single family residential | — | —% |
| Other | 3 | —% |
| Total real estate | 755 | 100% |
| Real estate partnerships | 2,856 | |
| Total real estate and real estate partnerships | $3,611 | |
As of September 30, 2024 and December 31, 2023, real estate investments of $12 million and $0 million, respectively, met the criteria as held-for-sale.
- Variable Interest Entities and Equity Method Investments
Through our investment activities, we regularly invest in various entities including limited partnerships (“LPs”) and limited liability companies (“LLCs”) and frequently participate in the design with their sponsor, but in most cases, our involvement is limited to financing. Some of these investments have been determined to be variable interest entities (“VIEs”). In certain instances, in addition to an economic interest in the entity, the Company holds the power to direct the most significant activities of the entity and is deemed the primary beneficiary. The Company consolidates all VIEs in which it is the primary beneficiary. The assets of consolidated VIEs are restricted and must first be used to settle their liabilities. Creditors or beneficial interest holders of these VIEs have no recourse to the general credit of the Company, as the Company’s obligation is limited to the amount of its committed investment. The Company has not provided financial or other support to these consolidated VIEs in the form of liquidity arrangements, guarantees or other commitments to third-parties that may affect the fair value or risk of its variable interest in these VIEs as of September 30, 2024 and December 31, 2023.
Consolidated Variable Interest Entities
The assets and liabilities relating to the consolidated VIEs from our investment activities included in the financial statements are as follows:
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| (Dollars in millions) | ||
| Fixed maturity securities, available-for-sale | $61 | $63 |
| Equity securities, at fair value | 568 | 15 |
| Mortgage loans on real estate | 4 | — |
| Private loans | 685 | 188 |
| Real estate | 3,498 | 172 |
| Real estate partnerships | 1,493 | — |
| Investment funds | 2,019 | 4 |
| Short-term investments | — | 4 |
| Other invested assets | 399 | — |
| Cash and cash equivalents | 188 | 26 |
| Other assets | 56 | 61 |
| Total assets of consolidated VIEs | $8,971 | $533 |
| Notes payable | $178 | $174 |
| Other liabilities | 218 | 14 |
| Total liabilities of consolidated VIEs | $396 | $188 |
Unconsolidated Variable Interest Entities
For certain of the Company’s investments in various entities that are determined to be VIEs, the Company is not the primary beneficiary as it does not take an active role in the management of these investments. Such investments are reported in certain investment line items on the statements of financial position, including “Available-for-sale fixed maturity securities, fair value”, “Equity securities, at fair value”, “Mortgage loans on real estate, at amortized cost”, “Investment funds”, “Short-term investments” and “Other invested assets”. In some instances, a consolidated VIE involves one or more underlying entities for which the Company is not the primary beneficiary because it does not have the power to direct the most significant activities of these entities. These unconsolidated VIEs that are part of consolidated VIEs are reported primarily in “Real estate and real estate partnerships” on the statements of financial position. Creditors or beneficial interest holders of these VIEs have no recourse to the general credit of the Company, as the Company’s obligation is limited to the amount of its committed investment. The Company has not provided financial or other support to these unconsolidated VIEs in the form of liquidity arrangements, guarantees or other commitments to third-parties that may affect the fair value or risk of its variable interest in these VIEs as of September 30, 2024 and December 31, 2023.
The carrying amount and maximum exposure to loss relating to these unconsolidated VIEs are as follows:
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| CarryingAmount | MaximumExposure to Loss | CarryingAmount | MaximumExposure to Loss | |
| (Dollars in millions) | ||||
| Fixed maturity securities, available-for-sale, at fair value | $2,121 | $2,121 | $— | $— |
| Equity securities, at fair value | — | — | — | — |
| Mortgage loans on real estate, at amortized cost | 669 | 742 | 632 | 632 |
| Private loans, at amortized cost | — | — | — | — |
| Real estate | — | — | — | — |
| Real estate partnerships | 520 | 523 | 301 | 301 |
| Investment funds | — | — | — | — |
| Short-term investments | 82 | 82 | — | — |
| Other invested assets | 156 | 156 | — | — |
| Total | $3,549 | $3,625 | $933 | $933 |
Equity Method Investments
The Company’s investments in investment funds, real estate partnerships, and other partnerships of which substantially all are limited liability companies (“LLCs”) or limited partnerships are accounted for using the equity method of accounting, except for certain investments that are fair valued due to the application of fair value option under ASC 825 or the consolidation of investment company VIE under ASC 946. As of September 30, 2024 and December 31, 2023, the Company’s equity accounted investments totaled $3.4 billion and $4.4 billion, respectively.
The Company generally recognizes its share of earnings in its equity method investments within “Net investment income” using a three-month lag in instances where the investee’s financial information is not sufficiently timely or when the investee’s reporting period differs from the Company’s reporting period.
- Derivative Instruments
The Company manages risks associated with certain assets and liabilities by using derivative financial instruments. Derivative financial instruments are financial contracts whose value is derived from underlying interest rates, exchange rates or other financial instruments. The Company does not invest in derivatives for speculative purposes.
Foreign exchange forwards and equity-indexed options are over-the-counter contractual agreements negotiated between counterparties. The Company purchases equity-indexed options as economic hedges against fluctuations in the equity markets to which equity-indexed products are exposed. Equity-indexed contracts include a fixed host universal-life insurance or annuity contract and an equity-indexed embedded derivative. Futures contracts are traded in an organized market and are contractual obligations to buy or sell a financial instrument at a predetermined future time at a given price.
The notional principal represents the amount to which a rate or price is applied to determine the cash flows to be exchanged periodically and does not represent credit exposure. Maximum credit risk is the estimated cost of replacing derivative financial instruments which have a positive value, should the counterparty default.
Derivatives, except for embedded derivatives, are included in “Other invested assets”, at fair value in the Consolidated Statements of Financial Position. Embedded derivative liabilities on funds withheld and modified coinsurance (“Modco”) arrangements and embedded derivative liabilities on indexed annuity and variable annuity products are included in the Consolidated Statements of Financial Position within the “Reinsurance funds withheld” and “Policyholders’ account balances” lines respectively, at fair value.
The notional and fair values of freestanding derivative instruments, before the effect of offset as presented in the Consolidated Statements of Financial Position, are shown below:
| PrimaryUnderlyingRisk · Location in the ConsolidatedStatements of Financial Position · September 30, 2024 · December 31, 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|
| NotionalAmount · Carrying Value / Fair Value · NotionalAmount · Carrying Value / Fair Value | ||||||||
| Assets · Liabilities · Assets · Liabilities | ||||||||
| (Dollars in millions) | ||||||||
| Derivatives Designated as Hedging Instruments: | ||||||||
| Foreign exchange forwards | Foreign currency | Other invested assets, Other liabilities | $643 | $— | $14 | $— | $— | $— |
| Derivatives Not Designated as Hedging Instruments: | ||||||||
| Equity-indexed options | Equity | Other invested assets, Other liabilities | 45,975 | 1,900 | 7 | 4,084 | 227 | — |
| Foreign exchange forwards | Foreign currency | Other invested assets, Other liabilities | 921 | — | 17 | — | — | — |
| Embedded Derivatives: | ||||||||
| Indexed annuity and variable annuity product | Interest rate | Policyholders’ account balances | — | — | 1,771 | — | — | 873 |
| Funds withheld and Modco arrangements | Interest rate | Funds withheld for reinsurance liabilities | — | — | 278 | — | — | — |
| $47,539 | $1,900 | $2,087 | $4,084 | $227 | $873 | |||
Derivatives Designated as Hedging Instruments
The Company has designated and accounted for certain foreign exchange forwards as fair value hedges to protect a portion of the available-for-sale fixed maturity securities against changes in fair value due to changes in exchange rates.
For derivative financial instruments that were designated and qualified as fair value hedges, the gain or loss on the portion of the derivative instrument included in the assessment of hedge effectiveness and the offsetting gain or loss on the hedged item attributable to the hedged risk were recognized in the same line item in the Consolidated Statements of Operations. The unrealized gain or loss attributable to changes in exchange rates on the available-for-sale fixed maturity securities that were designated as part of the hedge were reclassified out of OCI into “Investment related gains (losses)” in the Consolidated Statements of Operations. The remaining change in unrealized gain or loss on the hedged item not associated with the risk being hedged remained as a component of OCI.
The following represents the financial statement location and amount of gains (losses) related to the derivatives and hedged items that qualify for fair value hedge accounting:
| Three Months EndedSeptember 30, | Nine Months EndedSeptember 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| (Dollars in millions) | ||||
| Hedged items | $13 | $— | $13 | $— |
| Derivatives designated as hedging instruments | (13) | — | (13) | — |
| Investment related gains (losses) | $— | $— | $— | $— |
Derivatives Not Designated as Hedging Instruments
The following represents the financial statement location and amount of gains (losses) related to the derivatives not designated as hedging instruments:
| Derivative Gains (Losses) Recognized in Income | |||||
|---|---|---|---|---|---|
| Three Months EndedSeptember 30, · Nine Months EndedSeptember 30, | |||||
| Location in the Consolidated Statements of Operations | 2024 | 2023 | 2024 | 2023 | |
| (Dollars in millions) | |||||
| Equity-indexed options | Change in fair value of insurance-related derivatives and embedded derivatives | $382 | $(31) | $747 | $40 |
| Foreign exchange forwards | Investment related gains (losses) | (18) | — | (18) | — |
| Embedded derivatives: | |||||
| Indexed annuity and variable annuity product | Change in fair value of insurance-related derivatives and embedded derivatives | (527) | (23) | (815) | (94) |
| Funds withheld and Modco arrangements | Change in fair value of insurance-related derivatives and embedded derivatives | (199) | — | (278) | — |
| $(362) | $(54) | $(364) | $(54) | ||
Derivative Exposure
The Company’s use of derivative instruments exposes it to credit risk in the event of non-performance by counterparties. The Company has a policy of only dealing with counterparties it believes are creditworthy and obtaining sufficient collateral where appropriate, as a means of mitigating the financial loss from defaults. The Company holds collateral in cash and notes secured by U.S. government-backed assets. The non-performance risk is the net counterparty exposure based on fair value of open contracts less fair value of collateral held. The Company maintains master netting agreements with its current active trading partners. A right of offset has been applied to collateral that supports credit risk and has been recorded in the Consolidated Statements of Financial Position as an offset to “Other invested assets” with an associated payable to “Other liabilities” for excess collateral. A right of offset has also been applied to derivative assets and liabilities with the same counterparty under the same master netting agreement, and such derivative instruments are presented on a net basis in the Consolidated Statements of Financial Position.
The fair value of our derivatives by counterparty and each counterparty's current credit rating are as follows:
| September 30, 2024 · December 31, 2023 | ||||
|---|---|---|---|---|
| Counterparty | Credit Rating (S&P) | Credit Rating (Moody's) | Fair Value | Fair Value |
| (Dollars in millions) | ||||
| Bank of America | A+ | Aa1 | $207 | $24 |
| Barclays | A+ | A1 | 67 | 24 |
| Canadian Imperial Bank of Commerce | A+ | Aa2 | 54 | — |
| Citibank, N.A. | A+ | Aa3 | 62 | — |
| Credit Suisse | A- | A3 | — | 16 |
| Goldman Sachs | A+ | A1 | 29 | — |
| ING | A- | Baa1 | 6 | 10 |
| J.P. Morgan | A+ | Aa2 | 254 | 12 |
| Mizuho | A | A1 | 388 | — |
| Morgan Stanley | A+ | Aa3 | 114 | 43 |
| NATIXIS | A+ | A1 | 2 | 4 |
| Royal Bank of Canada | AA- | A1 | 137 | — |
| Societe Generale | A | A1 | 154 | — |
| Truist | A | A3 | 115 | 59 |
| UBS AG | A- | A3 | 67 | — |
| Wells Fargo | A+ | Aa2 | 231 | 35 |
| $1,887 | $227 | |||
Information regarding the Company’s exposure to credit loss on the derivatives it holds, including the effect of rights of offset, is presented below:
| Gross Amountof DerivativeInstruments(1) | Gross AmountOffset in theConsolidatedStatements ofFinancial Position (2) | Net AmountPresented in theConsolidated Statements ofFinancial Position | Collateral(Received)Pledgedin Cash(3) | Collateral(Received)Pledged inInvested Assets(3) | Exposureof NetCollateral | |
|---|---|---|---|---|---|---|
| (Dollars in millions) | ||||||
| Derivative assets | ||||||
| Equity-indexed options | $1,900 | $(13) | $1,887 | $(1,827) | $(21) | $39 |
| Total derivative assets | $1,900 | $(13) | $1,887 | $(1,827) | $(21) | $39 |
| Derivative liabilities | ||||||
| Equity-indexed options | $(7) | $7 | $— | $— | $— | $— |
| Foreign exchange forwards | (31) | 6 | (25) | — | — | (25) |
| Total derivative liabilities | $(38) | $13 | $(25) | $— | $— | $(25) |
| Derivative assets | ||||||
| Equity-indexed options | $227 | $— | $227 | $(205) | $(21) | $1 |
| Total derivative assets | $227 | $— | $227 | $(205) | $(21) | $1 |
| Derivative liabilities | ||||||
| Equity-indexed options | $— | $— | $— | $— | $— | $— |
| Foreign exchange forwards | — | — | — | — | — | — |
| Total derivative liabilities | $— | $— | $— | $— | $— | $— |
(1)Represents derivative assets and liabilities on a gross basis, which are not offset under enforceable master netting agreements that meet all offsetting criteria.
(2)Represents netting of derivative exposures covered by qualifying master netting agreements.
(3)Excludes a portion of collateral held in cash and invested assets that are excess collateral. As of September 30, 2024 and December 31, 2023, the Company held excess collateral of $24 million and $4 million, respectively.
- Net Investment Income and Investment Related Gains (Losses)
Net investment income is shown below:
| Three Months EndedSeptember 30, | Nine Months EndedSeptember 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| (Dollars in millions) | ||||
| Available-for-sale fixed maturity securities | $604 | $177 | $1,265 | $501 |
| Equity securities | 17 | 4 | 38 | 4 |
| Mortgage loans | 190 | 80 | 428 | 222 |
| Private loans | 24 | — | 25 | — |
| Real estate | (6) | 2 | 46 | 7 |
| Real estate partnerships | (3) | 1 | 3 | 16 |
| Investment funds | 55 | 53 | 223 | 103 |
| Policy loans | 6 | — | 12 | — |
| Short-term investments | 63 | 46 | 140 | 138 |
| Other | 74 | 12 | 216 | 29 |
| Total net investment income | $1,024 | $375 | $2,396 | $1,020 |
Net unrealized and realized investment gains (losses) are shown below:
| Three Months EndedSeptember 30, | Nine Months EndedSeptember 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| (Dollars in millions) | ||||
| Available-for-sale fixed maturity securities | $(100) | $13 | $(125) | $(47) |
| Equity securities | 23 | (10) | 47 | 33 |
| Mortgage loans | (22) | 1 | (28) | (9) |
| Private loans | — | (12) | (3) | (12) |
| Short-term investments and other invested assets | (29) | (4) | (51) | 3 |
| Total investment related gains (losses), net | $(128) | $(12) | $(160) | $(32) |
- Fair Value of Financial Instruments
The carrying amount and fair value of financial instruments are shown below:
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Carrying Amount | Fair Value | Carrying Amount | Fair Value | |
| (Dollars in millions) | ||||
| Financial assets: | ||||
| Available-for-sale fixed maturity securities | $45,683 | $45,683 | $12,877 | $12,877 |
| Equity securities (1) | 1,522 | 1,522 | 1,404 | 1,404 |
| Mortgage loans on real estate, net of allowance | 11,866 | 11,783 | 5,658 | 5,405 |
| Private loans, net of allowance | 2,725 | 2,725 | 194 | 194 |
| Policy loans | 277 | 277 | 390 | 390 |
| Short-term investments | 3,674 | 3,674 | 2,397 | 2,397 |
| Real estate partnerships (4) | 974 | 974 | — | — |
| Other invested assets: | ||||
| Derivative assets | 1,886 | 1,886 | 227 | 227 |
| Collaterals received on derivatives (excluding excess collateral) | (1,825) | (1,825) | (226) | (226) |
| Separately managed accounts | 98 | 98 | 105 | 105 |
| Other (2) | 983 | 983 | 14 | 14 |
| Cash and cash equivalents | 13,873 | 13,873 | 3,192 | 3,192 |
| Reinsurance recoverables and deposit assets | 14,527 | 13,463 | — | — |
| Other assets - market risk benefits | 758 | 758 | 34 | 34 |
| Separate account assets (3) | 1,302 | 1,302 | 1,189 | 1,189 |
| Total financial assets | $98,323 | $97,176 | $27,455 | $27,202 |
| Financial liabilities: | ||||
| Policyholders’ account balances – embedded derivative | $1,771 | $1,771 | $873 | $873 |
| Market risk benefits | 3,725 | 3,725 | 34 | 34 |
| Other liabilities: | ||||
| Derivative liabilities | 26 | 26 | — | — |
| Funds withheld for reinsurance liabilities | 278 | 278 | — | — |
| Notes payable | 179 | 179 | 174 | 174 |
| Long term borrowings | 2,959 | 2,991 | 1,493 | 1,493 |
| Separate account liabilities (3) | 1,302 | 1,302 | 1,189 | 1,189 |
| Total financial liabilities | $10,240 | $10,272 | $3,763 | $3,763 |
(1)Balance as of September 30, 2024 and December 31, 2023 includes $0 million and $424 million, respectively, of private equity measured at cost less impairment, if any, as their fair values were not readily determinable and were therefore not subject to fair value hierarchy.
(2)Balance includes $427 million and $14 million of other invested assets not subject to fair value hierarchy as of September 30, 2024 and December 31, 2023, respectively.
(3)Balance includes $22 million and $26 million of assets, and corresponding liabilities, that are not subject to fair value hierarchy as of September 30, 2024 and December 31, 2023, respectively.
(4)Balance as of September 30, 2024 and December 31, 2023 represents only real estate partnerships in which the company has elected fair value option under ASC 825.
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability. A fair value hierarchy is used to determine fair value based on a hypothetical transaction as of the measurement date from the perspective of a market participant. The Company has evaluated the types of securities in its investment portfolio to determine an appropriate hierarchy level based upon trading activity and the observability of market inputs. The classification of assets or liabilities within the fair value hierarchy is based on the lowest level of significant input to its valuation. The input levels are defined as follows:
Level 1 -Unadjusted quoted prices in active markets for identical assets or liabilities
Level 2 -Quoted prices in markets that are not active or inputs that are observable directly or indirectly. Level 2 inputs include quoted prices for similar assets or liabilities other than quoted prices in Level 1; quoted prices in markets that are not active; or other inputs that are observable or can be derived principally from or corroborated by observable market data for substantially the full term of the assets or liabilities
Level 3 -Unobservable inputs that are supported by little or no market activity and are significant to the fair value of the assets or liabilities. Unobservable inputs reflect the Company’s own assumptions about the assumptions that market participants would use in pricing the asset or liability. Level 3 assets and liabilities include financial instruments whose values are determined using pricing models and third-party evaluation, as well as instruments for which the determination of fair value requires significant management judgment or estimation
Valuation Techniques for Financial Instruments Recorded at Fair Value
Available-for-sale Fixed Maturity Securities — The Company utilizes pricing services to estimate fair value measurements. The fair value for available-for-sale fixed maturity securities that are disclosed as Level 1 measurements are based on unadjusted quoted market prices for identical assets that are readily available in an active market. The estimates of fair value for most available-for-sale fixed maturity securities, including municipal bonds, provided by the pricing service are disclosed as Level 2 measurements as the estimates are based on observable market information rather than market quotes. The pricing service utilizes market quotations for available-for-sale fixed maturity securities that have quoted prices in active markets. Since available-for-sale fixed maturity securities generally do not trade on a daily basis, the pricing service prepares estimates of fair value measurements for these securities using its proprietary pricing applications, which include available relevant market information, benchmark curves, benchmarking of like securities, sector groupings and matrix pricing. Additionally, an option adjusted spread model is used to develop prepayment and interest rate scenarios.
The pricing service evaluates each asset class based on relevant market information, credit information, perceived market movements and sector news. The market inputs utilized in the pricing evaluation, listed in the approximate order of priority, include: benchmark yields, reported trades, pricing source quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, reference data, and economic events. The extent of the use of each market input depends on asset class and the market conditions. Depending on the security, the priority of the use of inputs may change or some market inputs may not be relevant. For some securities, additional inputs may be necessary.
The Company has reviewed the inputs and methodology used and the techniques applied by the pricing service to produce quotes that represent the fair value of a specific security. The review confirms that the pricing service is utilizing information from observable transactions or a technique that represents a market participant’s assumptions. The Company does not adjust quotes received from the pricing service. The pricing service utilized by the Company has indicated that they will only produce an estimate of fair value if there is objectively verifiable information available.
The Company holds a small amount of private placement debt and available-for-sale fixed maturity securities that have characteristics that make them unsuitable for matrix pricing. For these securities, a quote from an independent pricing source (typically a market maker) is obtained. Due to the disclaimers on the quotes that indicate the price is indicative only, the Company includes these fair value estimates in Level 3.
For securities priced using a quote from an independent pricing source, such as certain available-for-sale fixed maturity securities, the Company uses a market-based fair value analysis to validate the reasonableness of prices received. Price variances above a certain threshold are analyzed further to determine if any pricing issue exists. This analysis is performed quarterly.
Equity Securities — For publicly-traded equity securities, prices are received from a nationally recognized pricing service that are based on observable market transactions, and these securities are classified as Level 1 measurements. For certain preferred stock, current market quotes in active markets are unavailable. In these instances, an estimated fair value is received from the pricing service. The service utilizes similar methodologies to price preferred stocks as it does for available-for-sale fixed maturity securities. If applicable, these estimates would be disclosed as Level 2 measurements. The Company tests the accuracy of the information provided by reference to other services annually. For certain private equity without readily determinable fair values, fair value estimates are unavailable and are not disclosed.
Short-term Investments — Short-term investments are primarily commercial paper rated A2 or P2 or better by Standard & Poor’s and Moody’s, respectively, as well as amounts loaned under reverse repurchase agreements. Commercial paper and amounts loaned under reverse repurchase agreements are carried at amortized cost which approximates fair value. These investments are classified as Level 2 measurements.
Real estate and Real Estate Partnerships — The fair values of residential real estate investments held through consolidation of investment company VIEs are initially recorded based on the cost to purchase the properties and subsequently recorded at fair value on a recurring basis and falls within Level 3 of the fair value hierarchy. The fair value of the residential real estate properties was determined using broker price opinions (BPOs). A BPO is an appraisal methodology commonly used in the industry to estimate net proceeds from the sale of a home. The significant inputs into the valuation include market comparable home sales, age and size of the home, location and property conditions.
For certain of the Company’s interest in consolidated variable interest entities, the Company elected the fair value option in accordance with ASC 825. Gains and losses resulting from the change in fair value of the consolidated variable interest entities we have elected to fair value option are recorded as a component of net investment income. The fair value of such interest is derived using discounted cash flow methodology and falls within Level 3 of the fair value hierarchy.
Two of our consolidated variable interest entities, which are fair valued on a recurring basis, invest in limited liability companies that invest in operating entities which hold multifamily real estate properties. The fair value of the limited liability companies was obtained from a third party and is based on the fair value of the underlying real estate held by the various operating entities. The real estate is initially calculated based on the cost to purchase the properties and subsequently calculated based on a discounted cash flow methodology.
Investment Funds — We own an investment in an infrastructure limited liability company through a consolidated VIE that is measured at fair value on a recurring basis. We initially recorded the investment at the cost to purchase the investment and subsequently recorded based on a discounted cash flow methodology. We own one consolidated limited partnership fund, which is measured using NAV as a practical expedient. This investment is a closed-end fund that invests in infrastructure credit assets. Redemptions are not allowed until the funds’ termination date and liquidations begin.
Cash and Cash Equivalents — Amounts reported in the Consolidated Statements of Financial Position for these instruments are reported at their historical cost which approximates fair value due to the nature of the assets assigned to this category.
Other Invested Assets – The Company holds interest in an investment company limited partnership, which invests in residual interest investments, and is a consolidated VIE. The investment was initially recorded at cost and will subsequently be recorded at fair value using discounted cash flow methodology. This investments falls within Level 3 of the fair value hierarchy.
Additionally, the Company has elected the fair value option for certain residual interest investments, which are fair valued using discounted cash flow methodology. These investments fall within Level 3 of the fair value hierarchy. Gains and losses recorded for residual interest investments we have elected to fair value option are recorded as a component of net investment income.
Separate Account Assets and Liabilities — The separate account assets included on the quantitative disclosures fair value hierarchy table are comprised of short-term investments, equity securities, and available-for-sale fixed maturity. Equity securities are classified as Level 1 measurements. Short-term investments and available-for-sale fixed maturity securities are classified as Level 2 measurements. These classifications for separate account assets reflect the same fair value level methodologies as listed above as they are derived from the same vendors and follow the same process.
The separate account assets also include cash and cash equivalents, investment funds, accrued investment income, and receivables for securities. These are not included in the quantitative disclosures of fair value hierarchy table.
Market Risk Benefits - MRBs are valued using stochastic models that incorporate a spread reflecting our non-performance risk. The key assumptions for calculating the fair value of the MRBs are market assumptions such as equity market returns, interest rate levels, market volatility and correlations and policyholder behavior assumptions such as lapse, mortality, utilization and withdrawal patterns. Risk margins are included in the policyholder behavior assumptions. The assumptions are based on a combination of historical data and actuarial judgment. MRBs are classified as Level 3 fair value measurements as the fair value is based on unobservable inputs. The following significant unobservable inputs are used for measuring the fair value:
(1)Utilization – The utilization assumption represents the percentage of policyholders who will elect to receive lifetime income benefit payments in a given year. The range and weighted average of this assumption can vary from year to year depending on the characteristics of policies in a given cohort within the rate.
(2)Option budget – The option budget assumption represents the expected cost of annual call options we will purchase in the future.
(3)Nonperformance risk – The nonperformance risk assumption impacts the discount rate used in the discounted future cash flow valuation and includes our own credit risk based on the current market credit spreads for debt-like instruments we have issued and are available in the market. Additionally, the nonperformance risk assumption includes the counterparty credit risk used in the fair value measurement of ceded market risk benefits which is determined using the current market credit spreads based on the counterparty credit rating.
(4)Mortality rates – The mortality rate assumptions are set based on a combination of company and industry experience, adjusted for improvement factors. Mortality rates vary by age and by demographic characteristics such as gender.
(5)Lapse rates – The lapse rate assumptions represent the expected rate of full surrenders which are set based on product type or feature and whether a policy is subject to surrender charges.
Derivative Assets/Derivative Liabilities
Equity-index options —Equity index options are valued using industry accepted valuation models and are adjusted for the nonperformance risk of each counterparty net of any collateral held. Inputs include market volatility and risk-free interest rates and are used in income valuation techniques in arriving at a fair value for each option contract. The nonperformance risk for each counterparty is based upon its credit default swap rate. We have no performance obligations related to the call options purchased to fund our fixed index annuity and equity-indexed universal life policy liabilities. Certain equity-index options are valued based on vendor sourced prices and are classified as Level 3 measurements due to the use of significant unobservable inputs by the vendor.
Foreign exchange forwards— Foreign exchange forwards are valued using observable market inputs, including forward currency exchange rates. These are classified as Level 2 measurements.
Policyholders’ Account Balances – Embedded Derivatives —The fair value of the embedded derivative component of our fixed index annuity policyholder account balance reserve is estimated at each valuation date by (i) projecting policy contract values and minimum guaranteed contract values over the expected lives of the contracts and (ii) discounting the excess of the projected contract value amounts at the applicable risk free interest rates adjusted for our nonperformance risk related to those liabilities.
The following significant unobservable inputs are used for measuring the fair value:
(1)Option budget
(2)Lapse rates
(3)Nonperformance risk
Funds Withheld for Reinsurance Liabilities —We estimate the fair value of the embedded derivative based on the fair value of the assets supporting the funds withheld payable under modified coinsurance and funds withheld coinsurance reinsurance agreements. The fair value of the embedded derivative is classified as Level 3 based on valuation methods used for the assets held supporting the reinsurance agreements.
Separately Managed Accounts —The separately managed account manager uses the mid-point of a range from a third-party to price these securities. Discounted cash flows (yield analysis) and market transactions approach are used in the valuation. They use discount rates which is considered an unobservable input.
The fair value hierarchy measurements for assets and liabilities measured at fair value on a recurring basis are shown below:
| Assets and Liabilities Carried at Fair Value by Hierarchy Level | ||||
|---|---|---|---|---|
| TotalFair Value | Level 1 | Level 2 | Level 3 | |
| (Dollars in millions) | ||||
| Financial assets | ||||
| Available-for-sale fixed maturity securities: | ||||
| U.S. treasury and government | $78 | $77 | $1 | $— |
| U.S. states and political subdivisions | 3,383 | — | 3,323 | 60 |
| Foreign governments | 429 | — | 429 | — |
| Corporate debt securities | 31,473 | — | 28,292 | 3,181 |
| Residential mortgage-backed securities | 1,120 | — | 1,096 | 24 |
| Commercial mortgage-backed securities | 2,792 | — | 2,773 | 19 |
| Collateralized debt securities | 6,408 | — | 3,351 | 3,057 |
| Total fixed maturity, available-for-sale | 45,683 | 77 | 39,265 | 6,341 |
| Equity securities: | ||||
| Common stock | 1,246 | 554 | 2 | 690 |
| Preferred stock | 272 | 26 | 174 | 72 |
| Private equity and other | 4 | — | — | 4 |
| Total equity securities | 1,522 | 580 | 176 | 766 |
| Real estate at fair value (1) | 1,282 | — | — | 1,282 |
| Real estate partnerships at fair value (1) | 1,014 | — | — | 1,014 |
| Investment funds (1)(2) | 115 | — | — | 115 |
| Short-term investments | 3,675 | 2,306 | 566 | 803 |
| Other invested assets: | ||||
| Derivative assets | 1,886 | — | 1,621 | 265 |
| Collaterals received on derivatives (excluding excess collateral) | (1,825) | (1,825) | — | — |
| Separately managed accounts | 98 | — | — | 98 |
| Other | 556 | — | — | 556 |
| Cash and cash equivalents | 13,873 | 13,873 | — | — |
| Other assets – market risk benefit assets | 758 | — | — | 758 |
| Separate account assets (3) | 1,280 | 201 | 1,079 | — |
| Total financial assets | $69,917 | $15,212 | $42,707 | $11,998 |
| Financial liabilities | ||||
| Policyholders’ account balances – embedded derivative | $1,771 | $— | $— | $1,771 |
| Market risk benefits | 3,725 | — | — | 3,725 |
| Funds withheld for reinsurance liabilities – embedded derivatives | 278 | — | — | 278 |
| Other liabilities – derivative liabilities | 26 | — | 26 | — |
| Separate account liabilities (3) | 1,280 | 201 | 1,079 | — |
| Total financial liabilities | $7,080 | $201 | $1,105 | $5,774 |
(1)Balances represent financial assets that are fair valued in accordance with ASC 825 as well as financial assets that are fair valued as a result of consolidation of investment company VIE in accordance with ASC 946.
(2)Balance excludes $397 million of investments measured at estimated fair value using NAV as a practical expedient.
(3)Balance includes $22 million of assets, and corresponding liabilities, that are not subject to fair value hierarchy.
| Assets and Liabilities Carried at Fair Value by Hierarchy Level | ||||
|---|---|---|---|---|
| TotalFair Value | Level 1 | Level 2 | Level 3 | |
| (Dollars in millions) | ||||
| Financial assets | ||||
| Available-for-sale fixed maturity securities: | ||||
| U.S. treasury and government | $62 | $62 | $— | $— |
| U.S. states and political subdivisions | 578 | — | 578 | — |
| Foreign governments | 9 | — | 9 | — |
| Corporate debt securities | 10,784 | — | 8,570 | 2,214 |
| Residential mortgage-backed securities | 127 | — | 127 | — |
| Commercial mortgage-backed securities | — | — | — | — |
| Collateralized debt securities | 1,317 | — | 416 | 901 |
| Total fixed maturity, available-for-sale | 12,877 | 62 | 9,700 | 3,115 |
| Equity securities: | ||||
| Common stock | 1,307 | 314 | — | 993 |
| Preferred stock | 97 | 22 | — | 75 |
| Private equity and other | — | — | — | — |
| Total equity securities | 1,404 | 336 | — | 1,068 |
| Real estate at fair value | — | — | — | — |
| Real estate partnerships at fair value | — | — | — | — |
| Investment funds | — | — | — | — |
| Short-term investments | 2,397 | 1,100 | — | 1,297 |
| Other invested assets: | ||||
| Derivative assets | 227 | — | — | 227 |
| Collaterals received on derivatives (excluding excess collateral) | (226) | — | — | (226) |
| Separately managed accounts | 105 | — | — | 105 |
| Other | — | — | — | — |
| Cash and cash equivalents | 3,192 | 3,192 | — | — |
| Other assets – market risk benefit assets | 34 | — | — | 34 |
| Separate account assets (1) | 1,163 | 406 | 757 | — |
| Total financial assets | $21,173 | $5,096 | $10,457 | $5,620 |
| Financial liabilities | ||||
| Policyholders’ account balances – embedded derivative | $873 | $— | $— | $873 |
| Market risk benefits | 34 | — | — | 34 |
| Funds withheld for reinsurance liabilities – embedded derivatives | — | — | — | — |
| Other liabilities – derivative liabilities | — | — | — | — |
| Separate account liabilities (1) | 1,163 | 406 | 757 | — |
| Total financial liabilities | $2,070 | $406 | $757 | $907 |
(1)Balance includes $26 million of assets, and corresponding liabilities, that are not subject to fair value hierarchy.
Fair Value Information About Financial Instruments Not Recorded at Fair Value
Information about fair value estimates for financial instruments not measured at fair value is discussed below:
Mortgage Loans— The fair value of mortgage loans is estimated using discounted cash flow analyses on a loan-by-loan basis by applying a discount rate to expected cash flows from future installment and balloon payments. The discount rate takes into account general market trends and specific credit risk trends for the individual loan. Factors used to arrive at the discount rate include inputs from spreads based on U.S. Treasury notes and the loan’s credit quality, region, property-type, lien priority, payment type and current status.
Private Loans— The fair value of private loans is estimated using discounted cash flow analyses on a loan-by-loan basis by applying a discount rate to expected cash flows from future installment and balloon payments. The discount rate takes into account general market trends and specific credit risk trends for the individual loan. For certain of our collateral loans, we have concluded the carrying value approximates fair value.
Policy Loans— The carrying value of policy loans is the outstanding balance plus any accrued interest. Due to the collateralized nature of policy loans such that they cannot be separated from the policy contracts, the unpredictable timing of repayments and the fact that settlement is at outstanding value, the carrying value of policy loans approximates fair value.
Long Term Borrowings— Long term borrowings are carried at outstanding principal balance. The carrying value approximates fair value because the carrying value represents the amount owing and payable to the creditor at the reporting date. Fair values for subordinated debentures are estimated using discounted cash flow calculations principally based on observable inputs including our incremental borrowing rates, which reflect our credit rating, for similar types of borrowings with maturities consistent with those remaining for the debt being valued.
Notes Payable— Notes payable are carried at outstanding principal balance. For a majority of the notes, the carrying value of the notes payable approximates fair value because the underlying interest rates approximate market rates at the reporting date.
Other Invested Assets— FHLB common stock is carried at cost which approximates fair value. The fair value of our COLI is equal to the cash surrender value of the policies.
Policyholder’s Account Balances & Reinsurance Recoverables and Deposit Assets— The fair values of the policyholder account balances’ not involving significant mortality or morbidity risks, are stated at the cost we would incur to extinguish the liability (i.e., the cash surrender value) as these contracts are generally issued without an annuitization date. The deposit assets related to the ceded annuity benefit reserves have fair values determined in a similar fashion. For period-certain annuity benefit contracts, the fair value is determined by discounting the benefits at the interest rates currently in effect for newly issued immediate annuity contracts. All of the fair values presented within these categories fall within Level 3 of the fair value hierarchy as most of the inputs are unobservable market data.
The carrying value and estimated fair value of financial instruments not recorded at fair value on a recurring basis are shown below:
| Carrying Amount · Fair Value · Fair Value Hierarchy Level | |||||
|---|---|---|---|---|---|
| Level 1 · Level 2 · Level 3 | |||||
| (Dollars in millions) | |||||
| Financial assets | |||||
| Mortgage loans on real estate, net of allowance | $11,866 | $11,783 | $— | $— | $11,783 |
| Private loans, net of allowance | 2,725 | 2,725 | — | — | 2,725 |
| Policy loans | 277 | 277 | — | 1 | 276 |
| Deposit assets, included in reinsurance recoverables and deposit assets | 14,527 | 13,463 | — | — | 13,463 |
| Other invested assets | 427 | 427 | — | 403 | 24 |
| Total financial assets | $29,822 | $28,675 | |||
| Financial liabilities | |||||
| Policyholders' account balances – investment contracts, excluding embedded derivative | $78,107 | $78,107 | $— | $— | $78,107 |
| Long term borrowings | 2,959 | 2,991 | — | — | 2,991 |
| Notes payable | 179 | 179 | — | — | 179 |
| Total financial liabilities | $81,245 | $81,277 | |||
| Carrying Amount · Fair Value · Fair Value Hierarchy Level | |||||
| Level 1 · Level 2 · Level 3 | |||||
| (Dollars in millions) | |||||
| Financial assets | |||||
| Mortgage loans on real estate, net of allowance | $5,658 | $5,405 | $— | $— | $5,405 |
| Private loans, net of allowance | 194 | 194 | — | — | 194 |
| Policy loans | 390 | 390 | — | — | 390 |
| Deposit assets, included in reinsurance recoverables and deposit assets | — | — | — | — | — |
| Other invested assets | 14 | 14 | — | — | 14 |
| Total financial assets | $6,256 | $6,003 | |||
| Financial liabilities | |||||
| Policyholders' account balances – investment contracts, excluding embedded derivative | $14,097 | $14,097 | $— | $— | $14,097 |
| Long term borrowings | 1,493 | 1,493 | — | — | 1,493 |
| Notes payable | 174 | 174 | — | — | 174 |
| Total financial liabilities | $15,764 | $15,764 | |||
For financial assets and financial liabilities measured at fair value on a recurring basis using Level 3 inputs during the periods, reconciliations of the beginning and ending balances are shown below:
| Three Months Ended September 30, 2024 | ||||
|---|---|---|---|---|
| Assets · Liabilities | ||||
| InvestedAssets (1) | Derivative Assets | Policyholders’ Account Balances – Embedded Derivative | Funds Withheld for Reinsurance Liabilities - Embedded Derivative | |
| (Dollars in millions) | ||||
| Balance, beginning of period | $9,598 | $254 | $1,196 | $79 |
| Acquisitions from business combination | — | — | — | — |
| Fair value changes in net income | 177 | 41 | 533 | 199 |
| Fair value changes in other comprehensive income | (61) | — | — | — |
| Purchases | 1,697 | 37 | — | — |
| Sales | (298) | (67) | — | — |
| Settlements or maturities | — | — | — | — |
| Premiums less benefits | — | — | 42 | — |
| Transfers into Level 3 | 65 | — | — | — |
| Transfers out of Level 3 | (203) | — | — | — |
| Balance, end of period | $10,975 | $265 | $1,771 | $278 |
| Three Months Ended September 30, 2023 | ||||
| Assets · Liabilities | ||||
| InvestedAssets (1) | Derivative Assets | Policyholders’ Account Balances – Embedded Derivative | Funds Withheld for Reinsurance Liabilities - Embedded Derivative | |
| (Dollars in millions) | ||||
| Balance, beginning of period | $4,620 | $215 | $809 | $— |
| Acquisitions from business combination | — | — | — | — |
| Fair value changes in net income | — | (32) | 23 | — |
| Fair value changes in other comprehensive income | (382) | — | — | — |
| Purchases | 653 | 38 | — | — |
| Sales | (1,058) | — | — | — |
| Settlements or maturities | (12) | (45) | — | — |
| Premiums less benefits | — | — | (7) | — |
| Transfers into Level 3 | — | — | — | — |
| Transfers out of Level 3 | — | — | — | — |
| Balance, end of period | $3,821 | $176 | $825 | $— |
| Nine Months Ended September 30, 2024 | ||||
|---|---|---|---|---|
| Assets · Liabilities | ||||
| InvestedAssets (1) | Derivative Assets | Policyholders’ Account Balances – Embedded Derivative | Funds Withheld for Reinsurance Liabilities - Embedded Derivative | |
| (Dollars in millions) | ||||
| Balance, beginning of year | $5,585 | $227 | $872 | $— |
| Acquisitions from business combination | 4,288 | — | — | — |
| Fair value changes in net income | 189 | 122 | 858 | 278 |
| Fair value changes in other comprehensive income | 121 | — | — | — |
| Purchases | 5,042 | 111 | — | — |
| Sales | (4,083) | (67) | — | — |
| Settlements or maturities | (2) | (128) | (30) | — |
| Premiums less benefits | — | — | 71 | — |
| Transfers into Level 3 | 177 | — | — | — |
| Transfers out of Level 3 | (342) | — | — | — |
| Balance, end of period | $10,975 | $265 | $1,771 | $278 |
| Nine Months Ended September 30, 2023 | ||||
| Assets · Liabilities | ||||
| InvestedAssets (1) | Derivative Assets | Policyholders’ Account Balances – Embedded Derivative | Funds Withheld for Reinsurance Liabilities - Embedded Derivative | |
| (Dollars in millions) | ||||
| Balance, beginning of year | $3,167 | $121 | $726 | $— |
| Acquisitions from business combination | — | — | — | — |
| Fair value changes in net income | 97 | 40 | 125 | — |
| Fair value changes in other comprehensive income | (383) | — | — | — |
| Purchases | 2,888 | 98 | — | — |
| Sales | (1,936) | — | — | — |
| Settlements or maturities | (12) | (83) | — | — |
| Premiums less benefits | — | — | (26) | — |
| Transfers into Level 3 | — | — | — | — |
| Transfers out of Level 3 | — | — | — | — |
| Balance, end of period | $3,821 | $176 | $825 | $— |
(1)Balance includes derivative collateral, separately managed accounts, and certain consolidated variable interest entities.
Transfers into and out of Level 3 during the three and nine months ended September 30, 2024 were primarily the result of changes in observable pricing.
Information about Level 3 Fair Value Measurements
The following table provides information about the significant unobservable inputs used for recurring fair value measurements categorized within Level 3, excluding investments where third party valuation inputs were not reasonably available.
| September 30, 2024 | ||
| ValuationTechniques(s) | UnobservableInputDescription | |
| Assets: | ||
|---|---|---|
| Fixed maturity securities: | ||
| Corporate debt securities | Discounted cash flow | Discount rate |
| Weighted average lives | ||
| Collateralized debt securities | Discounted cash flow | Discount rate |
| Weighted average lives | ||
| Real estate and real estate partnerships: | ||
| Fair value option under ASC 825 | Discounted cash flow | Discount rate |
| Terminal capitalization rate | ||
| Investment horizon (years) | ||
| Investment company VIE under ASC 946 | Broker price opinion | Market comparable home sales |
| Age and size of home | ||
| Location and property condition | ||
| Investment funds at fair value | Discounted cash flow | Discount rate |
| Other invested assets - other | Discounted cash flow | Discount rate |
| Weighted average lives | ||
| Separately managed accounts | Discounted cash flows (yield analysis) | Discount rate |
| CVM | NCY EBITDA | |
| Market transaction | ||
| December 31, 2023 | ||
| ValuationTechniques(s) | UnobservableInputDescription | |
| (Dollars in millions) | ||
| Assets: | ||
| Separately managed accounts | Discounted cash flows (yield analysis) | Discount rate |
| CVM | NCY EBITDA | |
| Market transaction | ||
- Reinsurance
The Company reinsures its business through a diversified group of reinsurers. The Company remains liable to the extent its reinsurers do not meet their obligations under the reinsurance agreements. The Company monitors trends in arbitration and any litigation outcomes with its reinsurers. Collectability of reinsurance balances is evaluated by monitoring ratings and the financial strength of its reinsurers. The effect of reinsurance on net premiums earned and claims incurred and policyholder benefits paid are as follows:
| Three Months EndedSeptember 30, | Nine Months EndedSeptember 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| (Dollars in millions) | ||||
| Premiums earned: | ||||
| Gross amounts | $1,253 | $1,090 | $4,124 | $3,501 |
| Reinsurance ceded | (365) | (306) | (1,087) | (934) |
| Net premiums earned | $888 | $784 | $3,037 | $2,567 |
| Other policy revenue: | ||||
| Gross amounts | $212 | $106 | $527 | $306 |
| Reinsurance ceded | (4) | — | (23) | — |
| Net other policy revenue | $208 | $106 | $504 | $306 |
| Policyholder benefits paid and claims incurred: | ||||
| Gross amounts | $1,183 | $928 | $3,771 | $2,957 |
| Reinsurance ceded | (337) | (211) | (809) | (551) |
| Net benefits paid and claims incurred | $846 | $717 | $2,962 | $2,406 |
| Change in fair value of market risk benefits: | ||||
| Gross amounts | $110 | $(27) | $296 | $(41) |
| Reinsurance ceded | 24 | 13 | (4) | 20 |
| Net change in fair value of market risk benefits | $134 | $(14) | $292 | $(21) |
| Interest sensitive contract benefits: | ||||
| Gross amounts | $629 | $238 | $1,394 | $603 |
| Reinsurance ceded | (106) | (105) | (326) | (265) |
| Net interest sensitive contract benefits | $523 | $133 | $1,068 | $338 |
The following summarizes our life and annuity reinsurance treaties and related recoverable (in millions):
| ReinsuranceRecoverable | Agreement Type | Products Covered | |
|---|---|---|---|
| (Dollars in millions) | |||
| Principal Reinsurers: | |||
| EquiTrust Life Insurance Company | $237 | Coinsurance | Certain Fixed Index and Fixed Rate Annuities |
| Athene Life Re Ltd. | 1,924 | Coinsurance Funds Withheld, Modified Coinsurance | Certain Fixed Annuities and Multi-Year Guaranteed Annuities |
| North End Re (Cayman) SPC | 8,010 | Coinsurance Funds Withheld, Modified Coinsurance | Certain Fixed Annuities |
| AeBe ISA LTD | 4,333 | Coinsurance Funds Withheld, Coinsurance | Certain Fixed Index and Fixed Rate Annuities |
| Reinsurance Group of America Inc. (RGA) | 3,406 | Coinsurance | Certain Term, Whole, Indexed Universal, Universal, and Universal with Secondary Guarantee Life Insurance Policies |
| $17,910 | |||
Effective July 1, 2024, certain of American National’s subsidiaries entered into reinsurance agreements with certain subsidiaries of Reinsurance Group of America Inc. (“RGA”), a third party reinsurance group. In accordance with the terms of this agreement, such American National subsidiaries ceded to the reinsurer, on a coinsurance basis, mortality risk and approximately $3.4 billion of reserves associated with a diversified block of term life insurance, whole life insurance, indexed universal life insurance, universal life insurance and universal life insurance with secondary guarantee. Policies written by American National Life Insurance Company, American National Life Insurance Company of Texas and Garden State Life Insurance Company are ceded on a 100% quota share basis, while policies written by American National Life Insurance Company of New York are ceded on an 80% quota share basis. This reinsurance transaction represents approximately half of the Company’s in-force life business. As part of this reinsurance transaction, the Company recognized a deferred gain of $1.6 billion, which is recorded in Other liabilities in the Consolidated Statements of Financial Position as of September 30, 2024. This deferred gain represents the unamortized portion of the cost of reinsurance related to the in-force business which will be amortized over the life of the underlying reinsured policies. The deferred gain represents primarily the difference between liabilities ceded and assets transferred as part of the reinsurance agreement. The amortization of the deferred gain recognized in Other income in the Consolidated Statements of Operations for the three months ended September 30, 2024 was $9 million.
There were no other significant changes to third party reinsurance agreements for the three and nine months ended September 30, 2024.
We calculate estimated losses on reinsurance recoverable balances by determining an expected loss ratio. The expected loss ratio is based on industry historical loss experience and expected recovery timing adjusted for certain current and forecasted environmental factors management believes to be relevant. Estimated losses related to our reinsurance recoverable balances was $0 million as of September 30, 2024.
The company incurred risk charge fees of $5 million and $8 million during the three and nine months ended September 30, 2024, in relation to reinsurance agreements.
Intercompany Reinsurance Agreements
The Company executes various intercompany reinsurance agreements between its subsidiaries, including off shore entities, for purposes of managing regulatory statutory capital and risk. All intercompany balances have been eliminated in the preparation of the accompanying financial statements.
These intercompany transactions are executed with wholly-owned reinsurance subsidiaries, AEL Re Vermont, AEL Re Vermont II, Freestone Re Ltd. (“Freestone”), and AEL Re Bermuda Ltd. The reinsurance agreements with AEL Re Vermont and AEL Re Vermont II involve reinsuring a portion of lifetime income benefit rider payments in excess of policy fund values. These entities then entered into third-party excess of loss agreements which are permitted to be an admitted asset on the statutory balance sheets. The reinsurance agreement with AEL Re Bermuda Ltd. is a coinsurance agreement to reinsure a portion of fixed index annuities on a funds withheld basis. The reinsurance agreements with Freestone involve reinsuring certain group annuity contracts issued under PRT transactions and certain single premium immediate annuities, fixed deferred annuities, fixed index annuities and multi-year guarantee annuities.
- Separate Account Assets and Liabilities
The following table presents the change of the Company’s separate account assets and liabilities:
| Three Months EndedSeptember 30, | Nine Months EndedSeptember 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| (Dollars in millions) | ||||
| Balance, beginning of period | $1,266 | $1,145 | $1,189 | $1,045 |
| Additions (deductions): | ||||
| Acquisition from business combination | — | — | — | — |
| Policyholder deposits | 20 | 19 | 55 | 58 |
| Net investment income | 9 | 7 | 19 | 21 |
| Net realized capital gains (losses) on investments | 44 | (36) | 156 | 78 |
| Policyholder benefits and withdrawals | (28) | (37) | (103) | (96) |
| Net transfer from (to) general account | (6) | (5) | (4) | (6) |
| Policy charges | (3) | (3) | (10) | (10) |
| Total changes | 36 | (55) | 113 | 45 |
| Balance, end of period | $1,302 | $1,090 | $1,302 | $1,090 |
- Deferred Policy Acquisition Costs, Deferred Sales Inducements and Value of Business Acquired
The following tables present the balances and changes in DAC, DSI and VOBA by segment:
| Annuity | Life | Property and Casualty | Total | |
|---|---|---|---|---|
| (Dollars in millions) | ||||
| DAC | ||||
| Balance, beginning of period | $406 | $271 | $140 | $817 |
| Additions | 242 | 26 | 106 | 374 |
| Amortization | (8) | (10) | (99) | (117) |
| Net change | 234 | 16 | 7 | 257 |
| Balance, end of period | $640 | $287 | $147 | $1,074 |
| DSI | ||||
| Balance, beginning of period | $103 | $— | $— | $103 |
| Additions | 141 | — | — | 141 |
| Amortization | (4) | — | — | (4) |
| Net change | 137 | — | — | 137 |
| Balance, end of period | $240 | $— | $— | $240 |
| VOBA | ||||
| Balance, beginning of period | $7,126 | $293 | $16 | $7,435 |
| Measurement period adjustment (2) | 45 | — | — | 45 |
| Additions | — | — | — | — |
| Amortization | (162) | (9) | 3 | (168) |
| Other (1) | — | (250) | — | (250) |
| Net change | (117) | (259) | 3 | (373) |
| Balance, end of period | $7,009 | $34 | $19 | $7,062 |
| Total DAC, DSI, and VOBA Asset | $7,889 | $321 | $166 | $8,376 |
| Annuity | Life | Property and Casualty | Total | |
| (Dollars in millions) | ||||
| DAC | ||||
| Balance, beginning of period | $128 | $162 | $156 | $446 |
| Additions | 49 | 30 | 128 | 207 |
| Amortization | (4) | (2) | (121) | (127) |
| Net change | 45 | 28 | 7 | 80 |
| Balance, end of period | $173 | $190 | $163 | $526 |
| DSI | ||||
| Balance, beginning of period | $6 | $— | $— | $6 |
| Additions | 1 | — | — | 1 |
| Amortization | — | — | — | — |
| Net change | 1 | — | — | 1 |
| Balance, end of period | $7 | $— | $— | $7 |
| VOBA | ||||
| Balance, beginning of period | $43 | $321 | $23 | $387 |
| Acquisition from business combinations | — | — | — | — |
| Additions | — | — | — | — |
| Amortization | (1) | (5) | (3) | (9) |
| Other | — | — | — | — |
| Net change | (1) | (5) | (3) | (9) |
| Balance, end of period | $42 | $316 | $20 | $378 |
| Total DAC, DSI, and VOBA Asset | $222 | $506 | $183 | $911 |
| Annuity | Life | Property and Casualty | Total | |
|---|---|---|---|---|
| (Dollars in millions) | ||||
| DAC | ||||
| Balance, beginning of period | $190 | $224 | $158 | $572 |
| Additions | 472 | 83 | 302 | 857 |
| Amortization | (22) | (20) | (313) | (355) |
| Net change | 450 | 63 | (11) | 502 |
| Balance, end of period | $640 | $287 | $147 | $1,074 |
| DSI | ||||
| Balance, beginning of period | $8 | $— | $— | $8 |
| Additions | 235 | — | — | 235 |
| Amortization | (3) | — | — | (3) |
| Net change | 232 | — | — | 232 |
| Balance, end of period | $240 | $— | $— | $240 |
| VOBA | ||||
| Balance, beginning of period | $39 | $305 | $20 | $364 |
| Acquisition from business combinations | 7,239 | — | — | 7,239 |
| Additions | — | — | — | — |
| Amortization | (269) | (21) | (1) | (291) |
| Other (1) | — | (250) | — | (250) |
| Net change | 6,970 | (271) | (1) | 6,698 |
| Balance, end of period | $7,009 | $34 | $19 | $7,062 |
| Total DAC, DSI, and VOBA Asset | $7,889 | $321 | $166 | $8,376 |
| Annuity | Life | Property and Casualty | Total | |
| (Dollars in millions) | ||||
| DAC | ||||
| Balance, beginning of period | $43 | $88 | $121 | $252 |
| Additions | 139 | 114 | 355 | 608 |
| Amortization | (9) | (12) | (313) | (334) |
| Net change | 130 | 102 | 42 | 274 |
| Balance, end of period | $173 | $190 | $163 | $526 |
| DSI | ||||
| Balance, beginning of period | $4 | $— | $— | $4 |
| Additions | 3 | — | — | 3 |
| Amortization | — | — | — | — |
| Net change | 3 | — | — | 3 |
| Balance, end of period | $7 | $— | $— | $7 |
| VOBA | ||||
| Balance, beginning of period | $44 | $335 | $64 | $443 |
| Acquisition from business combinations | — | — | — | — |
| Additions | — | — | — | — |
| Amortization | (2) | (19) | (44) | (65) |
| Other | — | — | — | — |
| Net change | (2) | (19) | (44) | (65) |
| Balance, end of period | $42 | $316 | $20 | $378 |
| Total DAC, DSI, and VOBA Asset | $222 | $506 | $183 | $911 |
(1)See Note 12 - Reinsurance for details of a reinsurance transaction in relation to the Company’s Life business, resulting in the adjustment to VOBA asset recognized upon the acquisition of American National in 2022.
(2)See Note 16 - Acquisitions for details of the measurement period adjustment to VOBA acquired from the acquisition of AEL in May 2024.
Value of Business Acquired
The VOBA asset is included in “Deferred policy acquisition costs, deferred sales inducements and value of business acquired” in the Consolidated Statements of Financial Position. The amortization of VOBA asset is recorded in “Amortization of deferred policy acquisition costs, deferred sales inducements and value of business acquired” in the Consolidated Statements of Operations.
The following table provides the projected VOBA asset amortization expenses for a five-year period and thereafter:
| Years | (Dollars in millions) |
|---|---|
| 2024 | $160 |
| 2025 | 617 |
| 2026 | 566 |
| 2027 | 513 |
| 2028 | 470 |
| Thereafter | 4,736 |
| Total amortization expense | $7,062 |
- Intangible Assets
The components of definite-lived and indefinite-lived intangible assets are as follows. Refer to Note 14 - Deferred Policy Acquisition Costs, Deferred Sales Inducements and Value of Business Acquired for VOBA asset, which is an actuarial intangible asset arising from a business combination.
| September 30, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |
| (Dollars in millions) | ||||||
| Definite-lived intangible assets: | ||||||
| Distributor relationships | $1,485 | $(27) | $1,458 | $5 | $— | $5 |
| Trade name | 58 | (4) | 54 | 10 | (2) | 8 |
| Internally generated software | 45 | (4) | 41 | — | — | — |
| Total definite-lived intangible assets | 1,588 | (35) | 1,553 | 15 | (2) | 13 |
| Indefinite-lived intangible assets: | ||||||
| Insurance licenses | 46 | — | 46 | 31 | — | 31 |
| Total indefinite-lived intangible assets | 46 | — | 46 | 31 | — | 31 |
| Total intangible assets | $1,634 | $(35) | $1,599 | $46 | $(2) | $44 |
No impairment expenses of intangible assets were recognized for the three and nine months ended September 30, 2024 and 2023. We estimate that our intangible assets do not have any significant residual value in determining their amortization. Amortization expenses for definite-lived intangible assets were $20 million and $33 million for the three and nine months ended September 30, 2024 and $0 million and $1 million for the three and nine months ended September 30, 2023, respectively.
The following table outlines the estimated future amortization expense related to definite-lived intangible assets held as of September 30, 2024.
| Years | (Dollars in millions) |
|---|---|
| 2024 | $21 |
| 2025 | 81 |
| 2026 | 81 |
| 2027 | 72 |
| 2028 | 67 |
| Thereafter | 1,231 |
| Total amortization expense | $1,553 |
- Acquisitions
On May 2, 2024, in conjunction with the Merger, Brookfield Wealth Solutions indirectly acquired all of AEL’s issued and outstanding common stock not already owned for a consideration of approximately $2.5 billion in cash and 28,803,599 shares of class A limited voting shares of BAM (“BAM Shares”).
Accounting for the Merger is not finalized, and there remains some measurement uncertainty on the acquisition valuation, which is pending completion of a comprehensive evaluation of the net assets acquired within the next twelve months, including but not limited to identifiable intangible assets, deferred income tax assets, and policyholders’ account balances. The financial statements as of September 30, 2024 reflect management’s current best estimate of the purchase price allocation. Final valuation of the assets acquired and liabilities assumed and the completion of the purchase price allocation will occur by the second quarter of 2025. As a result, the excess of the purchase price over the fair value of net assets acquired, representing goodwill of $630 million as of September 30, 2024, may be adjusted in future periods. Goodwill recognized is not deductible for income tax purposes. In conjunction with the Merger and Post-Effective Merger, Brookfield Wealth Solutions agreed to indemnify ANGI for certain liabilities that could arise as a result of merger-related activities, including tax liabilities.
Following the Merger, on May 7, 2024, American National and AEL completed the Post-Effective Merger and subsequent Reincorporation. The Post-Effective Merger has been accounted for as a common control transaction as if the parent, American National, acquired the shares of its subsidiary, AEL, similar to that of a reverse acquisition without a change in basis for the assets acquired and liabilities assumed. American National is therefore regarded as the predecessor reporting entity from an accounting perspective even though AEL is the surviving legal entity.
The business operations of AEL, which are now part of ANGI, contributed revenues of $1.3 billion and a net loss of $250 million to the Company for the period from May 2, 2024 to September 30, 2024. Had the Merger occurred on January 1, 2023, the consolidated unaudited pro forma revenue and net profit would be (i) $6.5 billion and $0.5 billion, respectively, for the nine months ended September 30, 2024; (ii) $1.9 billion and $96 million income, respectively, for the three months ended September 30, 2023; and (iii) $5.8 billion and $289 million, respectively, for the nine months ended September 30, 2023. The pro forma amounts have been calculated using the subsidiary’s results and adjusting them for the revised depreciation and amortization that would have been charged assuming the fair value adjustments to investments, property and equipment and intangible assets had applied from January 1, 2023, together with the consequential tax effects.
The current best estimate of the purchase price allocation reflects the inclusion of updated mortality, base lapse and lifetime income benefit rider utilization assumptions related to AEL’s market risk benefits liability as part of its annual assumptions review which took place in the third quarter of 2024. This resulted in a $45 million increase in both the value of business acquired asset and market risk benefits liability.
The following summarizes the consideration transferred, fair value of assets acquired and liabilities assumed as of the acquisition date:
| (Dollars in millions) | |
|---|---|
| Fair value of consideration transferred: | |
| Cash | $2,525 |
| BAM Shares transferred by the Company | 1,111 |
| Fair value of the Company’s pre-existing interest in AEL | 897 |
| Total consideration | $4,533 |
| Assets acquired: | |
| Investments | $42,960 |
| Cash and cash equivalents | 13,367 |
| Accrued investment income | 414 |
| Value of business acquired | 7,239 |
| Reinsurance recoverables and deposit assets | 14,963 |
| Property and equipment | 42 |
| Intangible assets | 1,580 |
| Other assets | 670 |
| Total assets acquired | $81,235 |
| Liabilities assumed: | |
| Future policy benefits | $310 |
| Policyholders’ account balances | 61,473 |
| Market risk benefits | 3,023 |
| Notes payable | 768 |
| Subsidiary borrowings | 84 |
| Funds withheld for reinsurance liabilities | 8,601 |
| Other liabilities | 2,360 |
| Total liabilities assumed | 76,619 |
| Less: Fair value of AEL preferred stock | 685 |
| Less: Non-controlling interest | 28 |
| Net assets acquired | 3,903 |
| Goodwill | $630 |
Acquisition-related costs of $126 million incurred were recorded as “Operating expenses” in the Consolidated Statements of Operations.
- Future Policy Benefits
The reconciliation of the balances described in the table below to the “Future policy benefits” in the Consolidated Statements of Financial Position is as follows.
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| (Dollars in millions) | ||
| Future policy benefits: | ||
| Annuity | $3,829 | $2,213 |
| Life | 1,567 | 1,895 |
| Deferred profit liability: | ||
| Annuity | 92 | 64 |
| Life | 73 | 66 |
| Other contracts and VOBA liability | 1,618 | 1,870 |
| Total future policy benefits | $7,179 | $6,108 |
Future Policy Benefits
The balances and changes in the liability for future policy benefits are as follows:
| Nine Months EndedSeptember 30, 2024 · Year EndedDecember 31, 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Annuity · Life · Total · Annuity · Life · Total | ||||||||
| (Dollars in millions) | ||||||||
| Present Value of Expected Net Premiums: | ||||||||
| Balance, beginning of period | $— | $3,145 | $3,145 | $— | $3,520 | $3,520 | ||
| Beginning balance at original discount rate | — | 3,254 | 3,254 | — | 3,826 | 3,826 | ||
| Effect of changes in cash flow assumptions (1) | — | 195 | 195 | — | (353) | (353) | ||
| Effect of actual variances from expected experience | 11 | (325) | (314) | 2 | (59) | (57) | ||
| Adjusted beginning of period balance | 11 | 3,124 | 3,135 | 2 | 3,414 | 3,416 | ||
| Acquisition from business combination | — | — | — | — | — | — | ||
| Issuances | 1,287 | 38 | 1,325 | 984 | 90 | 1,074 | ||
| Interest accrual | 10 | 87 | 97 | 8 | 121 | 129 | ||
| Net premiums collected | (1,306) | (244) | (1,550) | (995) | (373) | (1,368) | ||
| Derecognitions (lapses and withdrawals) | — | 1 | 1 | 1 | 2 | 3 | ||
| Ending balance at original discount rate | 2 | 3,006 | 3,008 | — | 3,254 | 3,254 | ||
| Effect of changes in discount rate assumptions | — | (39) | (39) | — | (109) | (109) | ||
| Balance, end of period | $2 | $2,967 | $2,969 | $— | $3,145 | $3,145 | ||
| Present Value of Expected Future Policy Benefits: | ||||||||
| Balance, beginning of period | $2,213 | $5,040 | $7,253 | $1,288 | $5,330 | $6,618 | ||
| Beginning balance at original discount rate | 2,217 | 5,277 | 7,494 | 1,368 | 5,875 | 7,243 | ||
| Effect of changes in cash flow assumptions | — | (185) | (185) | (1) | (362) | (363) | ||
| Effect of actual variances from expected experience | 11 | (357) | (346) | (25) | (59) | (84) | ||
| Adjusted beginning of period balance | 2,228 | 4,735 | 6,963 | 1,342 | 5,454 | 6,796 | ||
| Acquisition of business combination | 311 | — | 311 | — | — | — | ||
| Issuances | 1,300 | 44 | 1,344 | 988 | 89 | 1,077 | ||
| Interest accrual | 105 | 145 | 250 | 73 | 188 | 261 | ||
| Benefit payments | (199) | (223) | (422) | (189) | (456) | (645) | ||
| Derecognitions (lapses and withdrawals) | 3 | 1 | 4 | 3 | 2 | 5 | ||
| Ending balance at original discount rate | 3,748 | 4,702 | 8,450 | 2,217 | 5,277 | 7,494 | ||
| Effect of changes in discount rate assumptions | 83 | (168) | (85) | (4) | (237) | (241) | ||
| Balance, end of period | $3,831 | $4,534 | $8,365 | $2,213 | $5,040 | $7,253 | ||
| Liability for future policy benefits | $3,829 | $1,567 | $5,396 | $2,213 | $1,895 | $4,108 | ||
| Less: Reinsurance recoverables | (3) | (1,288) | (1,291) | — | (45) | (45) | ||
| Net liability for future policy benefits, after reinsurance recoverable | $3,826 | $279 | $4,105 | $2,213 | $1,850 | $4,063 | ||
| Weighted-average liability duration of future policy benefits (years) | 8 | 15 | 8 | 16 | ||||
| Weighted average interest accretion rate | 5.12% | 4.63% | 4.94% | 4.60% | ||||
| Weighted average current discount rate | 4.85% | 5.05% | 4.88% | 5.03% | ||||
For the three and nine months ended September 30, 2024, the Company recognized liability remeasurement impacts of $15 million, which were included in “Policyholder benefits and claims incurred” in the consolidated statements of operations. The notable changes to cash flow assumptions in the third quarter of 2024 resulted in (i) a decrease in the liability for future policy benefits related to annuity products driven by favorable mortality. The change in mortality resulted in an offsetting increase to the deferred profit liability; (ii) a decrease in the liability for future policy benefits for term life products primarily driven by favorable mortality and favorable updates to policyholder lapse behavior assumptions; and (iii) an increase in the future policy benefits liability for universal life products driven by unfavorable updates in policyholder lapse assumptions and unfavorable mortality.
The amounts of undiscounted and discounted expected gross premiums and future benefit payments follow:
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Undiscounted | Discounted | Undiscounted | Discounted | |
| (Dollars in millions) | ||||
| Annuity | ||||
| Expected future benefit payments | $6,011 | $3,831 | $3,466 | $2,213 |
| Expected future gross premiums | — | — | — | — |
| Life | ||||
| Expected future benefit payments | 9,051 | 4,534 | 10,353 | 5,040 |
| Expected future gross premiums | 5,858 | 3,681 | 7,541 | 4,328 |
| Total | ||||
| Expected future benefit payments | 15,062 | 8,365 | 13,819 | 7,253 |
| Expected future gross premiums | 5,858 | 3,681 | 7,541 | 4,328 |
The amount of revenue and interest recognized in the Consolidated Statements of Operations follows:
| Nine Months EndedSeptember 30, 2024 | Year EndedDecember 31, 2023 | |||
|---|---|---|---|---|
| Gross Premiumsor Assessments | InterestExpense | Gross Premiumsor Assessments | InterestExpense | |
| (Dollars in millions) | ||||
| Annuity | $2,903 | $176 | $1,027 | $83 |
| Life | 721 | 130 | 452 | 95 |
- Policyholders' Account Balances
Policyholders’ account balances relate to investment-type contracts and universal life-type policies. Investment-type contracts principally include traditional individual fixed annuities and fixed index annuities in the accumulation phase and non-variable group annuity contracts.
The balances and changes in policyholders’ account balances follow.
| Nine Months EndedSeptember 30, 2024 | Year EndedDecember 31, 2023 | |||
|---|---|---|---|---|
| Annuity | Life | Annuity | Life | |
| (Dollars in millions) | ||||
| Balance, beginning of period | $14,694 | $1,975 | $12,012 | $1,899 |
| Issuances | 8,192 | 51 | 4,382 | 84 |
| Acquisition from business combination | 61,296 | — | — | — |
| Premiums received | 46 | 314 | 34 | 399 |
| Policy charges | (298) | (284) | (39) | (362) |
| Surrenders and withdrawals | (6,278) | (62) | (2,132) | (110) |
| Interest credited | 1,467 | 74 | 437 | 65 |
| Benefit payments | (386) | — | — | — |
| Other | 4 | — | — | — |
| Balance, end of period | $78,737 | $2,068 | $14,694 | $1,975 |
| Reconciling items: | ||||
| Supplemental contracts | $499 | $— | $291 | $— |
| Variable universal life | — | 39 | — | 36 |
| Variable deferred annuity | 8 | — | 8 | — |
| Embedded derivative and other | 1,004 | 58 | 135 | 38 |
| Total PAB balance, end of period | $80,248 | $2,165 | $15,128 | $2,049 |
| Weighted-average crediting rate | 3.89% | 4.88% | 3.27% | 3.34% |
| Net amount at risk (a) | $12,495 | $38,548 | $417 | $38,365 |
| Cash surrender value | $72,719 | $1,826 | $15,000 | $1,796 |
(a)Net amount at risk is defined as the current guarantee amount in excess of the current account balance.
The balance of account values by range of guaranteed minimum crediting rates and the related range of difference, in basis points, between rates being credited to policyholders and the respective guaranteed minimums follow.
| September 30, 2024 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Range ofGuaranteed MinimumCrediting Rate · At Guaranteed Minimum · 1 - 50 Basis Points Above · 51 - 150 Basis Points Above · > 150 Basis Points Above · Other · Total | |||||||||||||
| (Dollars in millions) | |||||||||||||
| Annuity | 0% - 1% | $4,176 | $2,882 | $3,676 | $4,763 | $— | $15,497 | ||||||
| 1% - 2% | 1,504 | 366 | 1,411 | 1,765 | — | 5,046 | |||||||
| 2% - 3% | 1,907 | 412 | 142 | 8,354 | — | 10,815 | |||||||
| Greater than 3% | 289 | 6 | 1 | 9 | — | 305 | |||||||
| Products with either a fixed rate or no guaranteed minimum crediting rate | — | — | — | — | 47,074 | 47,074 | |||||||
| Total | $7,876 | $3,666 | $5,230 | $14,891 | $47,074 | $78,737 | |||||||
| Life | 0% - 1% | $— | $— | $— | $— | $— | $— | ||||||
| 1% - 2% | 30 | 2 | 57 | 699 | — | 788 | |||||||
| 2% to 3% | 422 | — | 222 | — | — | 644 | |||||||
| Greater than 3% | 636 | — | — | — | — | 636 | |||||||
| Products with either a fixed rate or no guaranteed minimum crediting rate | — | — | — | — | — | — | |||||||
| Total | $1,088 | $2 | $279 | $699 | $— | $2,068 | |||||||
| December 31, 2023 | |||||||||||||
| Range ofGuaranteed MinimumCrediting Rate · At Guaranteed Minimum · 1 - 50 Basis Points Above · 51 - 150 Basis Points Above · > 150 Basis Points Above · Other · Total | |||||||||||||
| (Dollars in millions) | |||||||||||||
| Annuity | 0% - 1% | $2,485 | $29 | $483 | $722 | $— | $3,719 | ||||||
| 1% - 2% | 668 | 430 | 1,943 | 2,137 | — | 5,178 | |||||||
| 2% - 3% | 827 | 409 | 56 | 4,224 | — | 5,516 | |||||||
| Greater than 3% | 264 | 7 | 1 | 1 | — | 273 | |||||||
| Products with either a fixed rate or no guaranteed minimum crediting rate | — | — | — | — | 8 | 8 | |||||||
| Total | $4,244 | $875 | $2,483 | $7,084 | $8 | $14,694 | |||||||
| Life | 0% - 1% | $— | $— | $— | $— | $— | $— | ||||||
| 1% - 2% | 168 | 2 | 140 | 371 | — | 681 | |||||||
| 2% to 3% | 415 | — | 219 | — | — | 634 | |||||||
| Greater than 3% | 659 | — | — | — | — | 659 | |||||||
| Products with either a fixed rate or no guaranteed minimum crediting rate | — | — | — | — | 1 | 1 | |||||||
| Total | $1,242 | $2 | $359 | $371 | $1 | $1,975 | |||||||
In the third quarter of 2024, the Company performed its annual assumption review related to investment-type contracts and universal life-type contracts, which resulted in $60 million net increase primarily in the value of embedded derivatives related to fixed-index annuity products, which was included in “Change in fair value of insurance-related derivatives and embedded derivatives” in the consolidated statements of operations. The notable changes made to cash flow assumptions from the annual assumption review were a net increase in option budget primarily from an increase in investment portfolio rates and an increase in the utilization assumption for the lifetime income benefit riders partially offset by favorable updates to policyholder lapse behavior assumptions. In 2023, the Company performed its annual assumption review in the fourth quarter of 2023, resulting in no material changes to the value of the embedded derivative in policyholders’ account balances.
- Market Risk Benefits
Market Risk Benefits
The balances of and changes in the net market risk benefit (MRB) assets and liabilities for the nine months ended September 30, 2024 and year ended December 31, 2023 is as follows:
| Nine Months EndedSeptember 30, 2024 | Year EndedDecember 31, 2023 | |
|---|---|---|
| Annuity | Annuity | |
| (Dollars in millions) | ||
| Balance, beginning of period | $— | $44 |
| Balance, beginning of period, before effect of changes in the instrument-specific credit risk | 1 | 70 |
| Acquisition from business combination (a) | 2,420 | — |
| Issuances | 3 | 1 |
| Interest accrual | 61 | 3 |
| Attributed fees collected | 91 | 13 |
| Benefits payments | — | — |
| Effect of changes in interest rates | 413 | (117) |
| Effect of changes in equity markets | (39) | 171 |
| Effect of changes in equity index volatility | (95) | (46) |
| Actual policyholder behavior different from expected behavior | — | (7) |
| Effect of changes in future expected policyholder behavior | (13) | — |
| Effect of changes in other future expected assumptions | 44 | (87) |
| Balance, end of period, before effect of changes in the instrument-specific credit | 2,886 | 1 |
| Effect of changes in the ending instrument-specific credit risk | 81 | (1) |
| Balance, end of period | 2,967 | — |
| Less: Reinsured MRB, end of period | (746) | — |
| Balance, end of period, net of reinsurance | $2,221 | $— |
| Net amount at risk (b) | $12,078 | $— |
| Weighted average attained age of contract holders (years) | 71 | 65 |
(a)Includes a measurement period adjustment to market risk benefits liability which was assumed through the acquisition of AEL in May 2024. See Note 16 - Acquisition for further details.
(b)Net amount at risk is defined as the current guarantee amount in excess of the current account balance.
The following is a reconciliation of market risk benefits by amounts in an asset position and in a liability position to “Market risk benefits” amount in the Consolidated Statements of Financial Position:
| September 30, 2024 | |||
|---|---|---|---|
| Asset | Liability | Net Liability | |
| (Dollars in millions) | |||
| Annuity | $758 | $3,725 | $2,967 |
| Total | $758 | $3,725 | $2,967 |
| December 31, 2023 | |||
| Asset | Liability | Net Liability | |
| (Dollars in millions) | |||
| Annuity | $34 | $34 | $— |
| Total | $34 | $34 | $— |
In the third quarter of 2024, the Company performed its annual assumption review for annuity contracts, which resulted in a $40 million net decrease in the market risk benefits liability, which was included in “Change in fair value of market risk benefits” in the consolidated statements of operations. The notable changes to cash flow assumptions from the annual assumption review were a net increase in option budget primarily from an increase in investment portfolio rates and favorable updates to policyholder lapse behavior assumptions. In 2023, the Company performed its annual assumption review in the fourth quarter of 2023, resulting in no material changes to the market risk benefits liability.
- Liability For Unpaid Claims and Claim Adjustment Expenses
The liability for unpaid claims and claim adjustment expenses (“unpaid claims”) for property and casualty insurance is included in “Policy and contract claims” in the Consolidated Statements of Financial Position and is the amount estimated for incurred but not reported (“IBNR”) claims and claims that have been reported but not settled (“case reserves”), as well as associated claim adjustment expenses.
Information regarding the liability for unpaid claims is shown below:
| Three Months EndedSeptember 30, | Nine Months EndedSeptember 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| (Dollars in millions) | ||||
| Policy and contract claims, beginning | $1,880 | $1,867 | $1,870 | $1,786 |
| Less: Unpaid claims balance, beginning – long-duration | 213 | 210 | 213 | 231 |
| Gross unpaid claims balance, beginning – short-duration | 1,667 | 1,657 | 1,657 | 1,555 |
| Less: Reinsurance recoverables, beginning | 271 | 303 | 302 | 305 |
| Less: Foreign currency translation and other | — | — | — | — |
| Net unpaid claims balance, beginning – short-duration | 1,396 | 1,354 | 1,355 | 1,250 |
| Acquisition from business combination, net of reinsurance | — | — | 1 | — |
| Add: incurred related to: | ||||
| Current accident year | 354 | 411 | 1,104 | 1,227 |
| Prior accident years | (7) | (3) | (39) | (25) |
| Total incurred claims | 347 | 408 | 1,065 | 1,202 |
| Less: paid claims related to: | ||||
| Current accident year | 232 | 313 | 541 | 655 |
| Prior accident years | 109 | 84 | 478 | 432 |
| Total paid claims | 341 | 397 | 1,019 | 1,087 |
| Net unpaid claims balance, ending – short-duration | 1,402 | 1,365 | 1,402 | 1,365 |
| Add: Foreign currency translation and other | — | — | — | — |
| Add: Reinsurance recoverables, ending | 300 | 317 | 300 | 317 |
| Gross unpaid claims balance, ending – short-duration | 1,702 | 1,682 | 1,702 | 1,682 |
| Add: Unpaid claims balance, ending – long duration | 201 | 212 | 201 | 212 |
| Policy and contract claims, ending | $1,903 | $1,894 | $1,903 | $1,894 |
The estimates for ultimate incurred claims attributable to insured events of prior years decreased by approximately $7 million and $39 million, respectively, for the three and nine months ended September 30, 2024 and decreased $3 million and $25 million, respectively, for the three and nine months ended September 30, 2023. The favorable development in 2024 was a reflection of lower-than-anticipated losses arising from commercial other, business owners, workers’ compensation, and homeowners lines of business. The favorable development in 2023 was a reflection of lower-than-anticipated losses arising from agribusiness, business owners, commercial auto, and commercial other lines of business.
For short-duration health insurance claims, the total of IBNR plus expected development on reported claims included in the liability for unpaid claims as of September 30, 2024 and December 31, 2023 were $8 million and $4 million, respectively.
- Notes Payable and Long Term Borrowings
On June 16, 2017, the Company issued $500 million aggregate principal amount of senior unsecured notes due 2027 which bear interest at 5.0% per year and will mature on June 15, 2027. Contractual interest is payable semi-annually in arrears each June 15th and December 15th.
On February 15, 2022, the Company entered into afive-year, $300 million unsecured delayed draw term loan credit agreement. On July 6, 2022, we borrowed $300 million under this agreement. Interest was tied to Secured Overnight Financing Rate (“SOFR”) adjusted for a credit spread. In May 2024, the Company repaid in full all indebtedness and other obligations outstanding under, and terminated, this credit agreement using proceeds of the term loan issued on May 7, 2024 that is summarized below.
On May 25, 2022, the Company assumed a term loan agreement with a consortium of banks providing forfive-year term loans in the aggregate principal amount of $1.5 billion maturing May 23, 2027 (the “Term Loan Agreement”). Interest is tied to SOFR and reset and paid quarterly. On June 13, 2022, the Company repaid $500 million under the Term Loan Agreement, and in May 2024 repaid the remaining $1.0 billion outstanding using proceeds of the term loan issued on May 7, 2024 that is summarized below. The Term Loan Agreement was subsequently terminated.
In June 2022, the Company issued $500 million of 6.144% unsecured Senior Notes maturing June 13, 2032. Interest is payable in arrears on June 13 and December 13 of each year. Such notes were offered under Rule 144A of the Securities Act of 1933, as amended (the “Securities Act”). The proceeds from the Senior Notes were used to repay a portion of the Term Loan Agreement. The outstanding note balance was reduced by $4 million in unamortized issuance costs as of September 30, 2024. Interest payments of $0 million and $15 million were made during the three and nine months ended September 30, 2024.
On May 7, 2024, the Company entered into a new term loan agreement with $1.9 billion borrowed under the agreement as of September 30, 2024. The term loan will mature on May 25, 2027. Interest on the amount borrowed under the term loan is tied to SOFR plus a margin and is reset and paid quarterly.
The agreements above require the Company and its subsidiaries to maintain minimum net worth covenants. As of September 30, 2024 and December 31, 2023, the Company was in compliance with its financial covenants.
Our wholly-owned subsidiary trust (which is not consolidated) has issued fixed rate and floating rate trust preferred securities and has used the proceeds from these offerings to purchase subordinated debentures from us. We also issued subordinated debentures to the trust in exchange for all of the common securities of the trust. The sole assets of the trust are the subordinated debentures and any interest accrued thereon. The interest payment dates on the subordinated debentures correspond to the distribution dates on the trust preferred securities issued by the trust. The trust preferred securities mature simultaneously with the subordinated debentures. Our obligations under the subordinated debentures and related agreements provide a full and unconditional guarantee of payments due under the trust preferred securities.
Following is a summary of subordinated debt obligations to the trusts at September 30, 2024:
| September 30, 2024 | Interest Rate | Due Date | |
|---|---|---|---|
| (Dollars in millions) | |||
| American Equity Capital Trust II | $84 | 5% | June 1, 2047 |
The principal amount of the subordinated debentures issued by us to American Equity Capital Trust II ("Trust II") is $100 million. These debentures were assigned a fair value of $75 million at the date of issue (based upon an effective yield-to-maturity of 6.8%). The difference between the fair value at the date of issue and the principal amount is being accreted over the life of the debentures. The trust preferred securities issued by Trust II were issued to Iowa Farm Bureau Federation, which owns a majority of FBL Financial Group, Inc. ("FBL"). The consideration received by Trust II in connection with the issuance of its trust preferred securities consisted of fixed income securities of equal value which were issued by FBL.
The following is the maturity by year on long term borrowings:
| Payments Due by Year | ||||||||
|---|---|---|---|---|---|---|---|---|
| Total | UnamortizedDiscount andIssuance Costs | Less Than1 year | 1-2Years | 2-3Years | 3-4Years | 4-5Years | More Than5 Years | |
| (Dollars in millions) | ||||||||
| As of September 30, 2024: | ||||||||
| Long term borrowings | $2,959 | $(41) | $— | $— | $2,400 | $— | $— | $600 |
| As of December 31, 2023: | ||||||||
| Long term borrowings | $1,493 | $(7) | $— | $— | $— | $1,000 | $— | $500 |
- Income Taxes
For the three and nine months ended September 30, 2024, the effective tax rates on pre-tax income were 18.8% and 109.4% respectively. For the three-month period, the Company’s effective tax rate differed from the statutory rate of 21% primarily due to adjustments for noncontrolling interest. For the nine-month period, the Company’s effective tax rate differed from the statutory tax rate of 21% primarily due to the recognition of a deferred tax benefit related to the Bermuda corporate income tax.
For the three and nine months ended September 30, 2023, the effective tax rates on pre-tax income were 14.1% and 14.4% respectively. The Company’s effective tax rate differed from the statutory tax rate of 21% for the same respective periods primarily due to benefits from tax-exempt investments, dividends-received deduction and tax credits.
Pillar Two and Bermuda Corporate Income Tax Regime
The Organization for Economic Cooperation and Development (“OECD”) and its member countries with support from the G20, have proposed the enactment of a global minimum tax of 15% for Multinational Enterprise (“MNE”) groups with global annual revenue of €750 million or more (“Pillar Two”). The Company may become subject to additional income taxes as a result of these proposals, as enacted locally across jurisdictions.
The Company’s wholly-owned subsidiary, Freestone, is incorporated under the laws of Bermuda and is not required to pay any taxes in Bermuda based upon income or capital gains. However, in December 2023, the Government of Bermuda enacted a corporate income tax (“CIT”) regime, designed to align with the OECD’s global minimum tax rules. Effective January 1, 2025, the regime applies a 15% CIT to Bermuda businesses that are part of MNE groups with annual revenue of €750 million or more. As a result of this new regime, the Company recognized a deferred tax benefit of $35 million as of December 31, 2023.
The new Bermuda CIT introduced an economic transition adjustment (“ETA”) which allows for an elective increase or decrease in the tax basis of assets and liabilities (excluding goodwill) held as of September 30, 2023 to fair value. It also allows for the recognition of a DTA related to the value of “identifiable intangible assets” that may be amortized over 10 years, beginning January 1, 2025. Examples of identifiable intangible assets include brand and trade names, software, customer relationships and the value of in-force insurance business. On January 16, 2024, the Government of Bermuda clarified that the ETA can be applied to “customer or supplier relationships between separate legal entities, whether intragroup or with third parties”. With the release of this additional guidance by the Government of Bermuda as well as the increase of forecasted taxable income in Bermuda, we recognized additional deferred tax assets of $292 million (through deferred tax expense) and $50 million (via acquisition accounting for AEL) which increased our Bermuda CIT related deferred tax asset to $377 million. The Company will continue to monitor developments prior to the commencement of this regime.
- Stockholders' Equity
Prior to the Merger, the Company had one class of common stock with a par value of $1 per share, with 200,000,000 authorized shares and 79,240,903 outstanding shares (excluding 30,583,351 shares of treasury stock). As a result of and following the Merger and the Reincorporation, the Company had 10,000 shares of common stock with a par value of $0.01 per share authorized, of which all are issued and outstanding. See Note 1 - Organization and Description of the Company for additional information.
On November 21, 2019, AEL issued 16,000 shares of 5.95% Fixed-Rate Reset Non-Cumulative Preferred Stock, Series A ("Series A") with a $1.00 par value per share and a liquidation preference of $25,000 per share, for aggregate net proceeds of $389 million.
On June 10, 2020, AEL issued 12,000 shares of 6.625% Fixed-Rate Reset Non-Cumulative Preferred Stock, Series B ("Series B") with a $1.00 par value per share and a liquidation preference of $25,000 per share, for aggregate net proceeds of $290 million.
Dividends on the Series A and Series B preferred stock are payable on a non-cumulative basis only when, as and if declared, quarterly in arrears on the first day of March, June, September and December of each year, commencing on March 1, 2020 for Series A and on December 1, 2020 for Series B. For the three and nine months ended September 30, 2024, we paid dividends totaling $6 million and $12 million for Series A preferred stock and $5 million and $10 million for Series B preferred stock, respectively. The Series A and Series B preferred stock are not subject to any mandatory redemption, sinking fund, retirement fund, purchase fund or similar provisions.
- Accumulated Other Comprehensive Income
The components of and changes in the accumulated other comprehensive income (“AOCI”), and the related tax effects, are shown below:
| Change inNet UnrealizedInvestmentGains (Losses) | Change inDiscount Ratefor FuturePolicy Benefits | Change inInstrument-Specific Credit Riskfor MarketRisk Benefit | DefinedBenefitPensionPlanAdjustment | ForeignCurrencyTranslation /Other | Total | |
|---|---|---|---|---|---|---|
| (Dollars in millions) | ||||||
| Balance as of January 1, 2024 | $(299) | $105 | $1 | $85 | $(1) | $(109) |
| Other comprehensive income (loss) before reclassifications | (56) | 128 | (11) | 5 | (3) | 63 |
| Amounts reclassified to (from) AOCI | — | — | — | — | — | — |
| Deferred income tax benefit (expense) | 12 | (26) | 2 | (1) | — | (13) |
| Balance at March 31, 2024 | (343) | 207 | (8) | 89 | (4) | (59) |
| Other comprehensive income (loss) before reclassifications | 489 | 101 | 18 | 19 | 10 | 637 |
| Amounts reclassified to (from) AOCI | 4 | — | — | — | — | 4 |
| Deferred income tax benefit (expense) | (106) | (21) | (4) | (4) | (2) | (137) |
| Balance at June 30, 2024 | 44 | 287 | 6 | 104 | 4 | 445 |
| Other comprehensive income (loss) before reclassifications | 1,689 | (290) | (90) | 4 | (2) | 1,311 |
| Amounts reclassified to (from) AOCI | 2 | — | — | — | — | 2 |
| Deferred income tax benefit (expense) | (357) | 59 | 19 | (1) | 3 | (277) |
| Balance at September 30, 2024 | $1,378 | $56 | $(65) | $107 | $5 | $1,481 |
| Balance as of January 1, 2023 | $(722) | $253 | $21 | $1 | $(1) | $(448) |
| Other comprehensive income (loss) before reclassifications | 261 | (106) | (7) | 3 | — | 151 |
| Amounts reclassified to (from) AOCI | 20 | — | — | — | — | 20 |
| Deferred income tax benefit (expense) and other | 59 | — | — | (1) | — | 58 |
| Balance at March 31, 2023 | (382) | 147 | 14 | 3 | (1) | (219) |
| Other comprehensive income (loss) before reclassifications | (269) | 63 | (8) | 4 | — | (210) |
| Amounts reclassified to (from) AOCI | 10 | — | — | (2) | — | 8 |
| Deferred income tax benefit (expense) | 43 | — | — | — | — | 43 |
| Balance at June 30, 2023 | (598) | 210 | 6 | 5 | (1) | (378) |
| Other comprehensive income (loss) before reclassifications | (182) | 248 | (9) | 1 | — | 58 |
| Amounts reclassified to (from) AOCI | (2) | — | — | — | — | (2) |
| Deferred income tax benefit (expense) | 52 | (66) | 3 | — | — | (11) |
| Balance at September 30, 2023 | $(730) | $392 | $— | $6 | $(1) | $(333) |
- Statutory Financial Information and Dividend Restrictions
The Company’s insurance subsidiaries are subject to insurance laws and regulations in the jurisdictions in which they operate, including the U.S. and Bermuda. Certain regulations include restrictions that limit the dividends or other distributions, such as loans or cash advances, available to stockholders without prior approval of the insurance regulatory authorities. The differences between financial statements prepared for insurance regulatory authorities and GAAP financial statements vary by jurisdiction.
U.S. Statutory Requirements
The Company’s U.S. insurance subsidiaries prepare financial statements in accordance with statutory accounting practices prescribed or permitted by the insurance department of each subsidiary's state of domicile, which include certain components of the National Association of Insurance Commissioners ("NAIC") Statutory Accounting Principles ("SAP"). NAIC SAP is intended to standardize regulatory accounting and reporting to state insurance departments. However, statutory accounting practices continue to be established by individual state laws and permitted practices. Modifications by the various state insurance departments may impact the statutory capital and surplus of our insurance subsidiaries.
Statutory accounting differs from GAAP primarily by charging policy acquisition costs to expense as incurred, establishing future policy benefit liabilities using different actuarial assumptions, and valuing securities on a different basis. In addition, certain assets are not admitted under statutory accounting principles and are charged directly to surplus.
Our U.S. insurance subsidiaries are subject to certain Risk Based Capital (“RBC”) requirements as defined by the National Association of Insurance Commissioners ("NAIC"). RBC requirements require a certain amount of capital and surplus to be maintained based upon various risk factors of the insurance company. During the reporting periods presented, our insurance subsidiaries met the minimum RBC requirements.
Bermuda Statutory Requirements
The Company’s Bermuda-domiciled insurance subsidiaries, which include AEL Re Bermuda and Freestone, are licensed by the Bermuda Monetary Authority (“BMA”). These subsidiaries prepare statutory financial statements that are generally equivalent to GAAP financial statements, with the exception of prudential filters, which include adjustments to eliminate assets non-admissible for solvency purposes, and permitted practices granted by the BMA.
These Bermuda-domiciled subsidiaries are subject to the Insurance Act 1978, as amended (the “Bermuda Insurance Act”). Under the Bermuda Insurance Act, these subsidiaries are required to maintain minimum statutory capital and surplus equal to the greater of a minimum solvency margin and the enhanced capital requirement as determined by the BMA. The Company’s insurance subsidiaries in Bermuda met the minimum solvency and minimum liquidity regulatory requirements, which include the Enhanced Capital Requirement (“ECR”), calculated based on the Bermuda Solvency Capital Requirement (“BSCR”) model, which is a risk-based model that takes into account the risk characteristics of different aspects of the insurance company’s business.
Statutory Financial Information
The statutory capital and surplus and net income (loss) of our primary life and property and casualty insurance entities in accordance with statutory accounting practices are shown below (in millions):
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| (Dollars in millions) | ||
| Statutory capital and surplus: | ||
| American Equity Investment Life Insurance Company (1) | $3,281 | |
| American National’s U.S. life insurance entities | 3,130 | $2,776 |
| American National’s U.S. property and casualty insurance entities | 1,694 | 1,702 |
| Three Months EndedSeptember 30, · Nine Months EndedSeptember 30, | |||||
|---|---|---|---|---|---|
| 2024 · 2023 · 2024 · 2023 | |||||
| (Dollars in millions) | |||||
| Statutory net income (loss): | |||||
| American Equity Investment Life Insurance Company (1) | $(128) | $57 | |||
| American National’s U.S. life insurance entities | (170) | $(58) | (183) | $(166) | |
| American National’s U.S. property and casualty insurance entities | 15 | (28) | 22 | (76) | |
(1)American Equity Investment Life Insurance Company’s statutory capital and surplus as of December 31, 2023 and statutory net income (loss) for the periods ended September 30, 2023 are not provided, as the Company acquired AEL on May 2, 2024. Statutory net income (loss) for the periods ended September 30, 2024 presented above represent earnings reported to its regulator and are inclusive of earnings prior to the Company’s acquisition of AEL.
Prescribed and Permitted Statutory Accounting Practices
American Equity Investment Life Insurance Company (AEILIC) is domiciled in the State of Iowa and is regulated by the Iowa Insurance Division. AEILIC uses prescribed statutory accounting practice which allows for call option derivatives instruments hedging the interest credited on fixed indexed annuities to be recorded at amortized cost and the related fixed index annuity reserve to account for the next index crediting term to be valued at zero. The use of the prescribed statutory accounting practice resulted in lower statutory capital and surplus of $350 million as of September 30, 2024.
AEILIC cedes certain lifetime income benefit rider payments in excess of the policyholder’s account balances to two subsidiaries in Vermont, AEL Re Vermont and AEL Re Vermont II. The Vermont subsidiaries have been granted permitted practices from the Vermont Department to recognize as an admitted asset an excess of loss reinsurance agreement with a third party which reinsures the lifetime income benefit rider payments in excess of policyholder funds values upon exhaustion of a funds withheld account balance. The permitted practice increased the statutory capital of AEL by $3.6 billion at September 30, 2024. Without such permitted practices, the risk based capital at the Vermont entities would fall below the minimum regulatory requirements.
American National had previously been granted a permitted practice from the Texas Department of Insurance to recognize an admitted asset related to the notional value of coverage defined in an excess of loss reinsurance agreement. The permitted practice was terminated effective July 1, 2024 upon the execution of the reinsurance treaty with RGA. For the comparative December 31, 2023 period, the permitted practice increased the statutory capital and surplus of American National $548 million. The statutory capital and surplus of American National would have remained above authorized control level RBC had it not used the permitted practice.
One of American National’s insurance subsidiaries has been granted a permitted practice from the Missouri Department of Insurance to record as the valuation of its investment in a wholly-owned subsidiary that is the attorney-in-fact for a Texas domiciled insurer, the statutory capital and surplus of the Texas domiciled insurer. This permitted practice increases the statutory capital and surplus of American National Property And Casualty Company ("ANPAC") by $63 million and $71 million at September 30, 2024 and December 31, 2023, respectively. The statutory capital and surplus of both ANPAC and American National Lloyds Insurance Company would have remained above the authorized control level RBC had it not used the permitted practice.
Statutory Dividend Restrictions
The ability of the Company’s insurance subsidiaries to pay dividends, or other distributions, to their parent companies (and ultimately the Company) is subject to certain restrictions imposed by the jurisdictions of domicile that regulate these insurance subsidiaries, and each jurisdiction typically has calculations for the amount of dividends that an insurance company can pay without the prior approval of the insurance regulatory authorities.
The following provides a summary of statutory restrictions on the payment of dividends for the Company’s insurance subsidiaries in various jurisdictions:
U.S. insurance entities – Various state insurance laws restrict the amount that may be transferred to the parent company by its insurance subsidiaries in the form of dividends without prior approval of the insurance regulatory authorities. These restrictions are based, in part, on the prior year’s statutory income and surplus. In general, dividends up to specified levels are considered ordinary and may be paid without prior regulatory approval. Dividends in larger amounts, or extraordinary dividends, are subject to the approval by the insurance commissioner of the applicable state of domicile.
The following are dividend restrictions applicable to American Equity’s U.S. insurance subsidiaries:
American Equity Investment Life Insurance Company and Eagle Life Insurance Company are permitted without prior approval of the Iowa Insurance Division to pay total dividends of up to $373 million and $30 million during 2024, respectively.
American Equity Investment Life Insurance Company of New York is permitted without prior approval of the New York State Department of Financial Services to pay total dividends of up to $0 million during 2024.
The following are dividend restrictions applicable to American National’s U.S. insurance subsidiaries:
American National Insurance Company (“ANICO”) is permitted without prior approval of the Texas Department of Insurance to pay total dividends of up to $236 million during 2024.
ANPAC is permitted without prior approval of the Missouri Department of Insurance to pay total dividends of up to $74 million during 2024.
American National Life Insurance Company of New York and Farm Family Casualty Insurance Company are permitted without prior approval of the New York State Department of Financial Services to pay total dividends of up to $33 million and $62 million during 2024, respectively.
Bermuda insurance entities – Under the Bermuda Insurance Act, Bermuda insurance entities are generally prohibited from declaring or paying, in any financial year, dividends of more than 25% of its prior financial year’s total statutory capital and surplus unless it files with the BMA an affidavit signed by at least two directors and the principal representative in Bermuda stating that it will continue to meet its relevant margins.
- Related Party Transactions
The Company has entered into recurring transactions and agreements with certain related parties. The impact on the Consolidated Financial Statements of significant related party transactions is discussed below.
Investment Management
For the three and nine months ended September 30, 2024 the Company’s insurance subsidiaries paid investment management fees due to related party arrangements with affiliates of BAM of $40 million and $85 million, respectively. For the three and nine months ended September 30, 2023 the Company paid investment management fees of $11 million and $31 million, respectively.
Reinsurance Agreements
AEILIC has a coinsurance agreement with North End Re (Cayman) SPC, a wholly-owned subsidiary Brookfield Wealth Solutions, to reinsure a portion of fixed indexed annuity product liabilities,70% on a modified coinsurance (“Modco”) basis and 30% on a coinsurance basis. Below is a table showing a summary of the impact of the reinsurance agreement:
| (Dollars in millions) | |||
|---|---|---|---|
| Total assets | $8,020 | ||
| Total liabilities | 5,660 | ||
| Three Months EndedSeptember 30, 2024 · Nine Months EndedSeptember 30, 2024 | |||
| (Dollars in millions) | |||
| Effect of reinsurance agreement on net income (loss) | $(138) | $(216) | |
Other Related Party Transactions
For the nine months ended September 30, 2024, the Company purchased related party investments totaling $2.6 billion. In 2023, the Company purchased related party investments totaling $4.0 billion. Investment transactions with related parties are accounted for in the same manner as those with unrelated parties in the financial statements.
On November 8, 2022 American National and BAMR US Holdings LLC, an indirect wholly-owned subsidiary of Brookfield Wealth Solutions, entered into a demand deposit agreement. The balance at September 30, 2024 and December 31, 2023 was $249 million and $294 million, respectively. The deposit is considered a cash and cash equivalent in the Company's Consolidated Statements of Financial Position as of September 30, 2024 and December 31, 2023.
On August 17, 2023 ANTAC, LLC (a subsidiary of the Company) and Brookfield Wealth Solutions entered into a deposit agreement. The balance at September 30, 2024 and December 31, 2023 was $189 million and $181 million, respectively. The deposit is considered a cash and cash equivalent in the Company's Consolidated Statements of Financial Position as of September 30, 2024.
As of September 30, 2024 and December 31, 2023, Freestone had a deposit of $250 million with the Brookfield Treasury Management Inc., a subsidiary of Brookfield Corporation. This amount is included in cash and cash equivalents in the Company's Consolidated Statements of Financial Position. For the three and nine months ended September 30, 2024, the Company earned interest income of $6 million and $8 million, respectively.
- Segment Reporting
Management organizes the business into four reporting segments:
Annuity - consists of fixed, fixed index, and variable annuity products as well as PRT contracts. Products are primarily sold through independent agents, brokers, and financial institutions, along with multiple-line and career agents.
Life - consists of whole, term, universal, indexed and variable life insurance. Products are primarily sold through career, multiple-line, and independent agents as well as direct marketing channels.
Property and Casualty - consists of personal, agricultural and targeted commercial coverages and credit-related property insurance. Products are primarily sold through multiple-line and independent agents or managing general agents. There are also small amounts of Health insurance, consisting of Medicare Supplement, stop-loss, other supplemental health products and credit disability insurance. Products are typically distributed through independent agents and managing general underwriters.
Corporate and Other - consists of net investment income from investments and certain expenses not allocated to the insurance segments and revenues and related expenses from non-insurance operations.
All revenues and expenses specifically attributable to policy transactions are recorded directly to the appropriate operating segment. Revenues and expenses not specifically attributable to policy transactions are allocated to each segment as follows:
Recurring income from bonds and mortgage loans is allocated based on the assets allocated to each segment at the average yield available from these assets.
Net investment income from all other assets is allocated to the insurance segments in accordance with the amount of capital allocated to each segment, with the remainder recorded in the Corporate and Other segment.
Expenses are charged to segments through direct identification and allocations based upon various factors.
The results of operations measured as the income before federal income taxes and other items by operating segments are summarized below.
| Three Months Ended September 30, 2024 | |||||
|---|---|---|---|---|---|
| Annuity | Life | Propertyand Casualty | Corporateand Other | Total | |
| (Dollars in millions) | |||||
| Revenues: | |||||
| Net premiums | $331 | $86 | $471 | $— | $888 |
| Other policy revenue | 139 | 69 | — | — | 208 |
| Net investment income | 1,008 | 62 | 41 | (87) | 1,024 |
| Investment related gains (losses) | (11) | — | — | (117) | (128) |
| Other income | 1 | 9 | 2 | — | 12 |
| Total revenues | 1,468 | 226 | 514 | (204) | 2,004 |
| Benefits, losses and expenses: | |||||
| Policyholder benefits and claims incurred | 373 | 120 | 353 | — | 846 |
| Interest sensitive contract benefits | 507 | 16 | — | — | 523 |
| Amortization of deferred policy acquisition costs, deferred sales inducements and value of business acquired | 175 | 10 | 104 | — | 289 |
| Change in fair value of insurance-related derivatives and embedded derivatives | 355 | (11) | — | — | 344 |
| Change in fair value of market risk benefits | 134 | — | — | — | 134 |
| Operating expenses | 116 | 63 | 31 | 18 | 228 |
| Interest expense | — | — | — | 49 | 49 |
| Total benefits and expenses | 1,660 | 198 | 488 | 67 | 2,413 |
| Net income (loss) before income taxes | $(192) | $28 | $26 | $(271) | $(409) |
| Three Months Ended September 30, 2023 | |||||
|---|---|---|---|---|---|
| Annuity | Life | Propertyand Casualty | Corporateand Other | Total | |
| (Dollars in millions) | |||||
| Revenues: | |||||
| Net premiums | $154 | $107 | $523 | $— | $784 |
| Other policy revenue | 12 | 94 | — | — | 106 |
| Net investment income | 236 | 91 | 35 | 13 | 375 |
| Investment related gains (losses) | — | — | — | (12) | (12) |
| Other income | — | 11 | — | — | 11 |
| Total revenues | 402 | 303 | 558 | 1 | 1,264 |
| Benefits, losses and expenses: | |||||
| Policyholder benefits and claims incurred | 167 | 143 | 407 | — | 717 |
| Interest sensitive contract benefits | 98 | 35 | — | — | 133 |
| Amortization of deferred policy acquisition costs, deferred sales inducements and value of business acquired | 7 | 11 | 118 | — | 136 |
| Change in fair value of insurance-related derivatives and embedded derivatives | 24 | 30 | — | — | 54 |
| Change in fair value of market risk benefits | (14) | — | — | — | (14) |
| Operating expenses | 28 | 59 | 56 | 4 | 147 |
| Interest expense | — | — | — | 27 | 27 |
| Total benefits and expenses | 310 | 278 | 581 | 31 | 1,200 |
| Net income (loss) before income taxes | $92 | $25 | $(23) | $(30) | $64 |
| Nine Months Ended September 30, 2024 | |||||
| Annuity | Life | Propertyand Casualty | Corporateand Other | Total | |
| (Dollars in millions) | |||||
| Revenues: | |||||
| Net premiums | $1,342 | $286 | $1,409 | $— | $3,037 |
| Other policy revenue | 244 | 260 | — | — | 504 |
| Net investment income | 2,043 | 249 | 121 | (17) | 2,396 |
| Investment related gains (losses) | (8) | — | — | (152) | (160) |
| Other income | 1 | 9 | 2 | — | 12 |
| Total revenues | 3,622 | 804 | 1,532 | (169) | 5,789 |
| Benefits, losses and expenses: | |||||
| Policyholder benefits and claims incurred | 1,457 | 446 | 1,059 | — | 2,962 |
| Interest sensitive contract benefits | 956 | 112 | — | — | 1,068 |
| Amortization of deferred policy acquisition costs, deferred sales inducements and value of business acquired | 295 | 32 | 322 | — | 649 |
| Change in fair value of insurance-related derivatives and embedded derivatives | 343 | 3 | — | — | 346 |
| Change in fair value of market risk benefits | 292 | — | — | — | 292 |
| Operating expenses | 249 | 191 | 113 | 113 | 666 |
| Interest expense | — | — | — | 114 | 114 |
| Total benefits and expenses | 3,592 | 784 | 1,494 | 227 | 6,097 |
| Net income (loss) before income taxes | $30 | $20 | $38 | $(396) | $(308) |
| Nine Months Ended September 30, 2023 | |||||
|---|---|---|---|---|---|
| Annuity | Life | Propertyand Casualty | Corporateand Other | Total | |
| (Dollars in millions) | |||||
| Revenues: | |||||
| Net premiums | $714 | $321 | $1,532 | $— | $2,567 |
| Other policy revenue | 29 | 277 | — | — | 306 |
| Net investment income | 618 | 231 | 125 | 46 | 1,020 |
| Investment related gains (losses) | — | — | — | (32) | (32) |
| Other income | — | 32 | — | — | 32 |
| Total revenues | 1,361 | 861 | 1,657 | 14 | 3,893 |
| Benefits, losses and expenses: | |||||
| Policyholder benefits and claims incurred | 761 | 448 | 1,197 | — | 2,406 |
| Interest sensitive contract benefits | 181 | 157 | — | — | 338 |
| Amortization of deferred policy acquisition costs, deferred sales inducements and value of business acquired | 13 | 35 | 351 | — | 399 |
| Change in fair value of insurance-related derivatives and embedded derivatives | (29) | 83 | — | — | 54 |
| Change in fair value of market risk benefits | (21) | — | — | — | (21) |
| Operating expenses | 81 | 177 | 171 | 21 | 450 |
| Interest expense | — | — | — | 73 | 73 |
| Total benefits and expenses | 986 | 900 | 1,719 | 94 | 3,699 |
| Net income (loss) before income taxes | $375 | $(39) | $(62) | $(80) | $194 |
- Financial Commitments and Contingencies
Commitments
As of September 30, 2024, the Company had outstanding unfunded commitments to purchase, expand or improve real estate and to fund mortgage loans, private loans and investment funds of $3.3 billion.
In addition, the subsidiaries of the Company had outstanding letters of credit in the amount of $4 million as of September 30, 2024.
The Company’s subsidiaries lease office space, technological equipment and automobiles. The remaining long-term lease commitments as of September 30, 2024 were approximately $32 million and are included in the Company’s Statements of Financial Position within “Other liabilities”.
Federal Home Loan Bank (“FHLB”) Agreements
The Company has access to the FHLB’s financial services including advances that provide an attractive funding source for short-term borrowing and for access to other funding agreements. As of September 30, 2024, certain municipal bonds and collateralized mortgage obligations with a fair value of approximately $836 million and commercial mortgage loans of approximately $1.2 billion were on deposit with the FHLB as collateral for borrowing. As of September 30, 2024, the collateral provided borrowing capacity of approximately $1.6 billion. The deposited securities and commercial mortgage loans are included in the Consolidated Statements of Financial Position within “Available-for-sale fixed maturity securities” and “Mortgage loans on real estate”, respectively.
Litigation
Certain of the Company’s subsidiaries are defendants in various lawsuits concerning alleged breaches of contracts, various employment matters, allegedly deceptive insurance sales and marketing practices, and miscellaneous other causes of action arising in the ordinary course of operations. Certain lawsuits include claims for compensatory and punitive damages. We provide accruals for these items to the extent we deem the losses probable and reasonably estimable. After reviewing these matters with legal counsel, based upon information presently available, management is of the opinion that the ultimate resultant liability, if any, would not have a material adverse effect on the statements of financial position, liquidity or results of operations; however, assessing the eventual outcome of litigation necessarily involves forward-looking speculation as to judgments to be made by judges, juries and appellate courts in the future.
Such speculation warrants caution, as the frequency of large damage awards, which bear little or no relation to the economic damages incurred by plaintiffs in some jurisdictions, continues to create the potential for an unpredictable judgment in any given lawsuit. These lawsuits are in various stages of development, and future facts and circumstances could result in management changing its conclusions. It is possible that, if the defenses in these lawsuits are not successful, and the judgments are greater than management can anticipate, the resulting liability could have a material impact on the Company’s financial position, liquidity, or results of operations. With respect to the existing litigation, management currently believes that the possibility of a material judgment adverse to the Company is remote. Accruals for losses are established whenever they are probable and reasonably estimable. If no one estimate within the range of possible losses is more probable than any other, an accrual is recorded based on the lowest amount of the range.
- Subsequent Events
The Company evaluated all events and transactions through November 14, 2024, the date the accompanying consolidated financial statements were available to be issued.
On October 2, 2024, the Company issued $600 million aggregate principal amount of 5.750% Senior Notes due 2029 (the “2029 Senior Notes”). The 2029 Senior Notes bear interest at the rate of 5.750% per year and will mature on October 1, 2029. The Company will pay interest on the 2029 Senior Notes semi-annually in cash in arrears on April 1 and October 1 of each year, beginning on April 1, 2025. At the Company’s option, the 2029 Senior Notes may be redeemed, in whole or in part, at any time or from time to time, prior to their maturity at the applicable redemption price, plus any accrued and unpaid interest thereon to, but excluding, the redemption date for the 2029 Senior Notes. We used the net proceeds from this offering to repay a portion of the outstanding indebtedness under our Term Loan Credit Facility.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.